
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,144.2 | 3,938.3 | 3,252.3 | 3,249.9 | 3,855.4 |
COGS | 889.6 | 3,332.6 | 2,916.5 | 2,912.7 | 3,421.2 |
Gross Profit | 254.6 | 605.7 | 335.8 | 337.2 | 434.2 |
Operating Expenses & Income | |||||
Operating Income | 171.1 | 447.1 | 252.2 | 218.8 | 312.4 |
Total Operating Expenses | 973.1 | 3,491.2 | 3,000.1 | 3,031.1 | 3,542.9 |
R&D Expenses | 6.687 | 9.881 | 6.493 | 6.891 | 3.23 |
Selling General & Admin Expenses | 43.09 | 69.09 | 48.46 | 51.13 | 62.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (96.45) | (91.22) | (97.87) | (134.8) | (213.1) |
Interest Income | 8.71 | 12.89 | 26.05 | 34.85 | 39.48 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 49.95 | 136.5 | 147.8 | 818.4 | 139 |
Supplemental | |||||
EBIT | - | 334.5 | 288.7 | 187.9 | 396 |
EBITDA | 349.3 | 468.9 | 383.3 | 310.4 | 628 |