
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 724 | 935.7 | 1,011.4 | 1,454.6 | 2,079.1 | 2,176.1 | |
COGS | 533.7 | 757.2 | 850.6 | 1,070.6 | 1,579.7 | 1,605.4 | |
Gross Profit | 190.3 | 178.5 | 160.8 | 384 | 499.3 | 570.7 | |
Operating Expenses & Income | |||||||
Operating Income | (9.384738) | (145.4) | (299.2) | 43.4 | 126.8 | 79.31 | |
Total Operating Expenses | 199.7 | 323.9 | 460 | 340.6 | 372.5 | 888.2 | |
R&D Expenses | 42.18 | 108.6 | 229.9 | 127.6 | 174.4 | 208.3 | |
Selling General & Admin Expenses | 79.48 | 108 | 93.53 | 108 | 60.48 | 214.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (60.2) | (101.3) | (110) | (116.2) | (106.4) | (111.4) | |
Interest Income | 1.936737 | 0.588282 | 0.31846 | 0.69852 | 2.056898 | 2.297977 | |
Income Tax Expense | 5.950927 | (31.45) | (58.5) | 11.25 | 20.5 | 9.845475 | |
Net Income | |||||||
Net Income | 4.225482 | (114) | (241) | 12.26 | (33.2) | (27.38) | |
Supplemental | |||||||
EBIT | 68.29 | (44.11) | (189.6) | 159.4 | 126.8 | - | |
EBITDA | 96.22 | 20.84 | (75.88) | 281.1 | 269.6 | - | |