
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,035.8 | 2,331.6 | 845.9 | 1,491.2 | 4,404.3 | 5,540.3 | |
COGS | 835.9 | 1,744.2 | 700.1 | 1,010.3 | 2,688.1 | 3,629.8 | |
Gross Profit | 199.8 | 587.4 | 145.8 | 481 | 1,716.1 | 1,910.5 | |
Operating Expenses & Income | |||||||
Operating Income | 42.92 | 143.6 | (179.2) | (102.4) | 322.9 | 396.2 | |
Total Operating Expenses | 300.6 | 417.9 | 325 | 583.4 | 1,393.2 | 1,514.3 | |
R&D Expenses | 17.55 | 15.43 | 19.39 | 21.02 | 50.44 | 64.73 | |
Selling General & Admin Expenses | 217.3 | 254.1 | 244.9 | 327.5 | 828.5 | 841.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.71) | (73.96) | (111.3) | (125) | (129.5) | (121.3) | |
Interest Income | 1.172 | 6.667 | 8.64 | 20.07 | 37.96 | 42.53 | |
Income Tax Expense | 1.975 | 13.96 | 4.344 | 54.97 | 380.3 | 417.6 | |
Net Income | |||||||
Net Income | (28.26) | 56.09 | (144.8) | (214.4) | (170.6) | (137.6) | |
Supplemental | |||||||
EBIT | 42.92 | 143.6 | (33.26) | 37.99 | 1,271.7 | 788.6 | |
EBITDA | 78.88 | 194.2 | 23.73 | 114.1 | 1,402 | 950 | |