

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,303.5 | 3,246.3 | 5,042.2 | 4,053.4 | 3,063.3 | 7,083.7 | |
COGS | 4,573.1 | 3,171.8 | 4,943 | 3,949 | 2,991.1 | 6,906.6 | |
Gross Profit | (2,269.6) | 65.81 | 99.23 | 104.4 | 72.17 | 177.1 | |
Operating Expenses & Income | |||||||
Operating Income | (2,399.2) | (57.85) | 7.735509 | 44.9 | 17.11 | 64.48 | |
Total Operating Expenses | 2,296.3 | 123.7 | 91.49 | 59.49 | 55.06 | 112.6 | |
R&D Expenses | 1.488 | 1.015 | 0.701079 | 0.741395 | 0.724 | 1.456015 | |
Selling General & Admin Expenses | 130.2 | 79.05 | 46.31 | 41.7 | 52.01 | 93.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.18) | (22.58) | (23.33) | (25.03) | (11.73) | (35.22) | |
Interest Income | 14.18 | 22.58 | 5.22581 | 25.03 | 12.04 | 36.96 | |
Income Tax Expense | (0.006) | 0.534 | 0.870211 | (0.807171) | 0.33 | (0.120921) | |
Net Income | |||||||
Net Income | (2,412.9) | (120.8) | 13.23 | 9.364687 | 586.3 | 73.41 | |
Supplemental | |||||||
EBIT | (2,399.2) | (62.48) | 7.735509 | 42.28 | 17.11 | 61.86 | |
EBITDA | 41.05 | (28.22) | 24.16 | 59.25 | 31.01 | 90.11 | |