
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,693.3 | 2,917.4 | 1,969.5 | 1,939.8 | 2,219.3 | 2,280.6 | |
COGS | 3,245 | 2,802.3 | 1,746.6 | 1,611.7 | 1,763.3 | 1,795.6 | |
Gross Profit | 448.2 | 115.1 | 222.9 | 328.1 | 456 | 485 | |
Operating Expenses & Income | |||||||
Operating Income | (907.1) | (796.5) | (63.38) | 69.68 | 181.6 | 237.4 | |
Total Operating Expenses | 1,355.3 | 911.6 | 286.2 | 258.4 | 2,037.7 | 1,147 | |
R&D Expenses | 124.2 | 121.8 | 69.4 | 64.45 | 76.47 | 79.63 | |
Selling General & Admin Expenses | 183.1 | 196.7 | 145.6 | 144.2 | 42.34 | 234.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.2) | (62.16) | (25.06) | (19.36) | (10.12) | (9.056742) | |
Interest Income | 2.846324 | 6.409771 | 11.58 | 10.56 | 8.308128 | 5.574853 | |
Income Tax Expense | (3.341046) | (60.84) | (18.77) | 11.18 | - | 17.67 | |
Net Income | |||||||
Net Income | (911.7) | (742.4) | (68.34) | 54.68 | 153.2 | 173.2 | |
Supplemental | |||||||
EBIT | (870.5) | (740) | (62.67) | 82.5 | - | - | |
EBITDA | (763) | (625.3) | 23.25 | 154.1 | - | - | |