
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,204.2 | 1,423.8 | 1,491.2 | 4,776.4 | 7,428.5 | 6,887.3 | |
COGS | 843 | 1,097.4 | 1,267.4 | 4,130.4 | 6,764.5 | 6,228.9 | |
Gross Profit | 361.2 | 326.4 | 223.7 | 645.9 | 664.1 | 658.4 | |
Operating Expenses & Income | |||||||
Operating Income | 48.24 | 48 | (206.7) | 47.96 | 12.66 | 24.59 | |
Total Operating Expenses | 313 | 278.4 | 430.4 | 598 | 651.4 | 2,147.9 | |
R&D Expenses | 64.91 | 85.23 | 147.4 | 321.3 | 350 | 354.4 | |
Selling General & Admin Expenses | 99.36 | 84.53 | 123.6 | 93.95 | 127.5 | 207.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.62) | (6.672136) | (5.627308) | (5.182135) | (7.361151) | (10.2) | |
Interest Income | 4.939216 | 8.560227 | 11.91 | 12.73 | 12.44 | 21.75 | |
Income Tax Expense | 2.443031 | 14.96 | 2.999895 | 20.37 | 15.12 | 7.757242 | |
Net Income | |||||||
Net Income | 50.26 | 25.64 | (220.1) | 10.3 | 62.01 | 22.28 | |
Supplemental | |||||||
EBIT | 66.36 | 31.43 | (171.4) | 37.29 | 12.66 | - | |
EBITDA | 135.5 | 91.33 | (110.9) | 110.7 | 126 | - | |