

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,003.5 | 1,731.3 | 1,651.4 | 1,511.9 | 2,101.3 | 2,136.5 | |
COGS | 656.9 | 1,183.8 | 1,219.4 | 1,340 | 1,764 | 1,832.1 | |
Gross Profit | 346.6 | 547.5 | 432.1 | 171.9 | 337.3 | 304.4 | |
Operating Expenses & Income | |||||||
Operating Income | 132 | 270.3 | 123.5 | (196.6) | 17.35 | (41.23) | |
Total Operating Expenses | 214.6 | 277.1 | 308.6 | 368.4 | 2,083.9 | 1,257.3 | |
R&D Expenses | 38.35 | 60.96 | 70.02 | 51.59 | 72.93 | 74.31 | |
Selling General & Admin Expenses | 103.9 | 141 | 162.8 | 179 | 55.22 | 280.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.55) | (31.28) | (41.27) | (79.79) | (82.78) | (82.39) | |
Interest Income | 1.394131 | 2.17212 | 3.921079 | 1.856938 | 2.543134 | 1.680016 | |
Income Tax Expense | 35.1 | 55.59 | 28.22 | (2.243598) | - | 11.54 | |
Net Income | |||||||
Net Income | 107.4 | 225.9 | 129.1 | (137.3) | (61.56) | (94.99) | |
Supplemental | |||||||
EBIT | 153.8 | 298.5 | 164.5 | (115.1) | - | - | |
EBITDA | 183.9 | 344.5 | 228.2 | (22.27) | - | - | |