

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,052 | 2,511.3 | 2,307.9 | 1,500.8 | 1,688.3 | 1,729.2 | |
COGS | 1,314.8 | 1,715.6 | 1,562.2 | 1,201 | 1,293.7 | 1,335.3 | |
Gross Profit | 737.2 | 795.7 | 745.7 | 299.8 | 394.6 | 393.9 | |
Operating Expenses & Income | |||||||
Operating Income | 374.6 | 299.2 | 131.8 | (260.9) | 183.6 | 72.87 | |
Total Operating Expenses | 362.5 | 496.5 | 614 | 560.7 | 1,504.7 | 1,055.2 | |
R&D Expenses | 114.8 | 131.2 | 129.1 | 98.17 | 72.73 | 74.99 | |
Selling General & Admin Expenses | 170.2 | 152.6 | 150.7 | 124.8 | 46.58 | 118.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.02) | (49.94) | (58.24) | (52.91) | (45.17) | (38.43) | |
Interest Income | 7.673275 | 8.621585 | 9.390538 | 5.922924 | 1.156573 | 2.076447 | |
Income Tax Expense | 52.82 | 53.13 | 17.61 | (32.96) | - | (4.19897) | |
Net Income | |||||||
Net Income | 321.2 | 248.2 | 120.4 | (221.6) | (163.2) | (159.6) | |
Supplemental | |||||||
EBIT | 413 | 348.7 | 189.2 | (210.9) | - | - | |
EBITDA | 469 | 413.2 | 263.7 | (140.1) | - | - | |