
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,630.8 | 2,475.5 | 292.8 | 258 | 2,403.2 | 2,548.9 | |
COGS | 1,179.2 | 1,631.8 | 230.4 | 231.6 | 2,059.5 | 2,140.3 | |
Gross Profit | 451.6 | 843.7 | 62.38 | 26.41 | 343.6 | 408.6 | |
Operating Expenses & Income | |||||||
Operating Income | 249.9 | 593.7 | 28.24 | (49.45) | (87.58) | (153.5) | |
Total Operating Expenses | 201.7 | 250 | 69.11 | 75.85 | 431.2 | 562.1 | |
R&D Expenses | - | 160.9 | 26.45 | 29.39 | 198.2 | 317.5 | |
Selling General & Admin Expenses | 198.9 | 105.7 | 14.9 | 45.22 | 414.7 | 306.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.23) | (40.33) | (12.87) | (12.5) | (68.72) | (195.9) | |
Interest Income | 6.665 | 28.16 | 11.69 | 12.06 | 75.99 | 53.34 | |
Income Tax Expense | 65.35 | 89.5 | 6.039191 | 0.848728 | 21.75 | 20.36 | |
Net Income | |||||||
Net Income | 261.5 | 449.9 | 35.87 | 7.480336 | 52.47 | 69.23 | |
Supplemental | |||||||
EBIT | 309.5 | 536.4 | 35.1 | (20.05) | (87.58) | (1,596.7) | |
EBITDA | 627.6 | 993.3 | 99.2 | 49.56 | 650.2 | 502.7 | |