
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,936.6 | 4,476.1 | 5,473.2 | 5,293.5 | 5,493.3 | 10,690.7 | |
COGS | 2,573.6 | 4,016.2 | 4,931.5 | 4,657.8 | 4,808.8 | 9,388.9 | |
Gross Profit | 363 | 459.9 | 541.8 | 635.7 | 684.5 | 1,301.7 | |
Operating Expenses & Income | |||||||
Operating Income | (610.2) | (433.2) | (199.9) | 139.2 | 172.4 | 220.8 | |
Total Operating Expenses | 973.2 | 893.1 | 741.6 | 496.4 | 512.1 | 1,080.9 | |
R&D Expenses | 159.3 | 123.6 | 112.4 | 141.4 | 163.6 | 328 | |
Selling General & Admin Expenses | 480.6 | 356.1 | 424.8 | 360.1 | 360 | 597.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (228.3) | (211.5) | (215.8) | (145.8) | (120.7) | (220.4) | |
Interest Income | 135.1 | 191.4 | 38.28 | 101.8 | 101.7 | 139.1 | |
Income Tax Expense | (11.34) | 0.328 | 8.259 | 32.97 | 31.41 | 46.12 | |
Net Income | |||||||
Net Income | (717.2) | (634.4) | (386.6) | 7.118891 | 38.32 | 14.21 | |
Supplemental | |||||||
EBIT | (332.9) | (393.6) | (195.3) | 109.7 | 164.8 | 183.7 | |
EBITDA | (184.1) | (99.86) | 129.5 | 375.3 | 418.8 | 713.1 | |