
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,462.8 | 1,652.5 | 5,340.8 | 5,715.4 | 4,712.3 | 9,172.2 | |
COGS | 1,386.3 | 1,550.1 | 5,165 | 5,542.9 | 4,526.3 | 8,833 | |
Gross Profit | 76.44 | 102.4 | 175.9 | 172.5 | 186 | 339.2 | |
Operating Expenses & Income | |||||||
Operating Income | (326.3) | (120.7) | (85.87) | (11) | (16.41) | (50.9) | |
Total Operating Expenses | 402.7 | 223.1 | 261.7 | 256.8 | 202.4 | 390.1 | |
R&D Expenses | 95.02 | 44.39 | 34.25 | 94.71 | 63.53 | 84.96 | |
Selling General & Admin Expenses | 199.1 | 143.9 | 123.1 | 148.1 | 113.2 | 184.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.37) | (62.35) | (57.31) | (44.87) | (38.02) | (73.98) | |
Interest Income | 6.507 | 79.76 | 3.764 | 63.81 | 60.09 | 78.92 | |
Income Tax Expense | (6.887) | 5.098 | 7.444 | 3.953164 | 9.25 | 14.43 | |
Net Income | |||||||
Net Income | (392.8) | (115.8) | 41.07 | 35.87 | 20.16 | 53.07 | |
Supplemental | |||||||
EBIT | (247.9) | (48.38) | 105.8 | (21.31) | 22.24 | (8.366377) | |
EBITDA | (2.429) | 135.4 | 371.1 | 67.21 | 102.9 | 197 | |