
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,156.2 | 2,355 | 2,903.3 | 4,125.9 | 5,406.4 | 6,560.4 | |
COGS | 2,951.4 | 2,409.7 | 3,472.8 | 4,460.1 | 5,237.3 | 6,191.7 | |
Gross Profit | 204.9 | (54.76) | (569.4) | (334.1) | 169.1 | 368.6 | |
Operating Expenses & Income | |||||||
Operating Income | 85.99 | (208.7) | (1,027.6) | (755.5) | (585.7) | (252.1) | |
Total Operating Expenses | 118.9 | 154 | 458.2 | 421.4 | 754.7 | 2,591.6 | |
R&D Expenses | 132.4 | 149 | 185.3 | 221.9 | 127.6 | 195.7 | |
Selling General & Admin Expenses | 224.7 | 189.9 | 175.6 | 214.7 | 112.2 | 347 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (114.9) | (95.49) | (105.2) | (101.5) | (124.1) | (126) | |
Interest Income | 9.574526 | 18.48 | 18.88 | 13.67 | 4.043869 | 0.940454 | |
Income Tax Expense | (7.319514) | (72.88) | (185.4) | (144.8) | (69.25) | (42.96) | |
Net Income | |||||||
Net Income | 93.62 | (147) | (845.7) | (611.2) | (438.1) | (289.8) | |
Supplemental | |||||||
EBIT | (215.5) | (436.7) | (994.3) | (820) | (585.7) | - | |
EBITDA | 515.4 | 272.5 | (167.3) | 27.37 | 307.4 | - | |