

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,303.5 | 3,231.6 | 4,960.3 | 3,905.4 | 3,033.5 | 5,314.7 | |
COGS | 4,573.1 | 3,165.8 | 4,861.5 | 3,846.5 | 2,962.1 | 5,146.6 | |
Gross Profit | (2,269.6) | 65.81 | 98.77 | 58.9 | 71.47 | 168 | |
Operating Expenses & Income | |||||||
Operating Income | (2,399.2) | (57.85) | 27.86 | 35.13 | 16.95 | 40.62 | |
Total Operating Expenses | 2,296.3 | 123.7 | 70.91 | 23.78 | 54.52 | 127.4 | |
R&D Expenses | 1.488 | 1.014999 | 0.701079 | 0.741395 | 0.724 | 1.35524 | |
Selling General & Admin Expenses | 130.2 | 79.05 | 46.31 | 20.07 | 52.01 | 53.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.18) | (22.58) | (23.33) | (25.03) | (11.92) | (39.03) | |
Interest Income | 14.18 | 22.58 | 5.22581 | 25.03 | 12.04 | 26.09 | |
Income Tax Expense | (0.006) | 0.534 | 0.839294 | 1.975173 | 0.326791 | 4.35416 | |
Net Income | |||||||
Net Income | (2,412.9) | (120.8) | 13.23 | 9.364687 | 71.58 | 19.11 | |
Supplemental | |||||||
EBIT | (2,399.2) | (57.85) | 27.86 | 35.13 | 16.95 | 54.29 | |
EBITDA | 41.05 | (23.6) | 51.74 | 53.73 | 28.21 | 72.01 | |