

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,192.8 | 2,969.6 | 2,390 | 2,422.2 | 2,678.8 | 2,797.8 | |
COGS | 1,734.7 | 2,247.3 | 1,920.8 | 2,146.7 | 2,508.7 | 2,597.4 | |
Gross Profit | 458.1 | 722.2 | 469.2 | 275.5 | 170.1 | 200.5 | |
Operating Expenses & Income | |||||||
Operating Income | 242.1 | 490.5 | 215.1 | 2.287692 | (108) | (97.69) | |
Total Operating Expenses | 216 | 231.7 | 254.1 | 273.2 | 2,786.7 | 1,652 | |
R&D Expenses | 57.37 | 70.29 | 68.02 | 81.78 | 95.21 | 95.65 | |
Selling General & Admin Expenses | 115 | 122.1 | 151.5 | 145.3 | 64.18 | 239.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.859135) | (13.84) | (33.38) | (29.33) | (45.14) | (45.27) | |
Interest Income | 3.568091 | 2.274106 | 11.62 | 9.706796 | 10.56 | 7.068276 | |
Income Tax Expense | 24.01 | 62.96 | 19.71 | (10.49) | - | 4.386424 | |
Net Income | |||||||
Net Income | 213.6 | 420 | 191.6 | 11.72 | (190.7) | (155.9) | |
Supplemental | |||||||
EBIT | 246.6 | 499.7 | 245.4 | 29.68 | - | - | |
EBITDA | 353.5 | 632.2 | 439.7 | 270 | - | - | |