
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,167.7 | 754.9 | 1,545.6 | 1,585.6 | 4,039.9 | 1,256 | |
COGS | 744.3 | 699.4 | 944.1 | 987.6 | 1,368.4 | 830 | |
Gross Profit | 423.3 | 55.55 | 601.6 | 598 | 2,671.5 | 426 | |
Operating Expenses & Income | |||||||
Operating Income | (273.5) | (727.8) | 491.1 | 359.4 | 2,500.6 | 306.8 | |
Total Operating Expenses | 696.9 | 783.3 | 110.5 | 238.6 | 1,539.3 | 626.5 | |
R&D Expenses | 19 | 18.69 | 31.83 | 33 | 41.57 | 43.05 | |
Selling General & Admin Expenses | 67.09 | 92.72 | 107.1 | 100.6 | 57.5 | 57.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.019076) | (3.578747) | (4.171571) | (3.63366) | (3.040203) | (2.880087) | |
Interest Income | 46.07 | 28.95 | 46.16 | 31.3 | 29.03 | 25.5 | |
Income Tax Expense | 66.53 | (1.071297) | 72.79 | 66.79 | - | 31.48 | |
Net Income | |||||||
Net Income | (311.7) | (712.7) | 417.8 | 292 | 1,672.1 | (320.4) | |
Supplemental | |||||||
EBIT | 331.7 | (62.42) | 408 | 428.4 | - | - | |
EBITDA | 337.3 | (57.18) | 412.4 | 432 | - | - | |