
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,171.3 | 1,882.2 | 3,139.8 | 3,472.5 | 4,834.8 | 4,792.2 | |
COGS | 973.7 | 1,633.1 | 2,529.7 | 2,758.1 | 4,100.6 | 4,077.3 | |
Gross Profit | 197.5 | 249.1 | 610.1 | 714.4 | 734.2 | 714.9 | |
Operating Expenses & Income | |||||||
Operating Income | (155) | (175.9) | 116.2 | 101.3 | 204.5 | 117.3 | |
Total Operating Expenses | 352.5 | 425 | 493.9 | 613.1 | 4,630.2 | 2,452.8 | |
R&D Expenses | 68.59 | 151.2 | 99.25 | 88.44 | 109.1 | 112.9 | |
Selling General & Admin Expenses | 122.2 | 138.7 | 140.9 | 178.2 | 224.5 | 363.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.52) | (45.04) | (36.53) | (39.02) | (68.52) | (80.72) | |
Interest Income | 4.67734 | 3.750966 | 4.106372 | 3.253131 | 6.089681 | 4.246277 | |
Income Tax Expense | (25.1) | (17.81) | 6.049515 | 13.84 | - | 10.6 | |
Net Income | |||||||
Net Income | (113.3) | (172.3) | 103.3 | 80.84 | 185.5 | 466 | |
Supplemental | |||||||
EBIT | (139.5) | (155.4) | 153.1 | 142.2 | - | - | |
EBITDA | (95.67) | (87.05) | 222.4 | 228 | - | - | |