

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,821.1 | 1,065.1 | 884.3 | 984 | 986.2 | 996.6 | |
COGS | 1,485.8 | 844.2 | 606.4 | 645.9 | 635.1 | 640.5 | |
Gross Profit | 335.3 | 220.9 | 277.9 | 338.1 | 351.1 | 356.1 | |
Operating Expenses & Income | |||||||
Operating Income | 0.0852 | (41.12) | 34.53 | 58.42 | 105.9 | 111.5 | |
Total Operating Expenses | 335.2 | 262 | 243.4 | 279.7 | 880.3 | 568.6 | |
R&D Expenses | 149.2 | 136.9 | 108.3 | 96.81 | 95.1 | 95.45 | |
Selling General & Admin Expenses | 69.38 | 58.84 | 66.1 | 83.8 | 79.6 | 117 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.624663) | (3.270911) | (4.796839) | (6.918645) | (2.355028) | (2.868269) | |
Interest Income | 7.929614 | 7.067774 | 7.417375 | 7.349832 | 6.6351 | 4.001045 | |
Income Tax Expense | (2.934256) | (6.369654) | 1.913819 | 1.88324 | - | 1.771308 | |
Net Income | |||||||
Net Income | 8.868821 | (32.36) | 34.37 | 61.36 | 82 | 91.13 | |
Supplemental | |||||||
EBIT | 0.415362 | (41.29) | 37.91 | 66.96 | - | - | |
EBITDA | 18.68 | (17.32) | 61.78 | 86.09 | - | - | |