
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 462.4 | 3,973.8 | 4,041.8 | 4,933.2 | 4,328.2 | 4,332.9 | |
COGS | 531.7 | 3,662.9 | 3,928.6 | 4,845 | 3,996.8 | 3,973.2 | |
Gross Profit | (69.34) | 310.9 | 113.1 | 88.13 | 331.4 | 359.7 | |
Operating Expenses & Income | |||||||
Operating Income | (82.16) | 274.6 | 12.04 | (77.76) | (54.96) | 173.7 | |
Total Operating Expenses | 12.83 | 36.23 | 101.1 | 165.9 | 386.3 | 968 | |
R&D Expenses | 5.461461 | 66.06 | 86.5 | 60.85 | 60.01 | 61.65 | |
Selling General & Admin Expenses | 64.17 | 159.7 | 192.8 | 173 | 133.7 | 188.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.02) | (35.23) | (55.96) | (104.6) | (95.35) | (88.73) | |
Interest Income | 0.30488 | 2.448031 | 5.376904 | 16.68 | 16.68 | 14.76 | |
Income Tax Expense | 0.00517 | 15.28 | 9.96074 | 11.61 | 9.557618 | 9.044644 | |
Net Income | |||||||
Net Income | (85.86) | 157.6 | (118.1) | (104) | 83.75 | 73.66 | |
Supplemental | |||||||
EBIT | (75.84) | 288.1 | 76.61 | 29.72 | (54.96) | - | |
EBITDA | (28.01) | 474.1 | 260.6 | 226.2 | 229.6 | - | |