
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,714.4 | 2,965.2 | 2,777.8 | 2,279.5 | 2,815.6 | 3,210.4 | |
COGS | 1,578.2 | 2,623.4 | 2,568.9 | 1,945.8 | 2,752.1 | 3,047.7 | |
Gross Profit | 136.2 | 341.8 | 208.8 | 333.7 | 63.59 | 162.7 | |
Operating Expenses & Income | |||||||
Operating Income | 31.32 | 161.5 | (189.5) | (288.5) | (41.16) | 92.86 | |
Total Operating Expenses | 104.9 | 180.4 | 398.3 | 622.2 | 2,856.8 | 1,647.4 | |
R&D Expenses | 30.76 | 75.28 | 62.94 | 60.56 | 10.49 | 10.24 | |
Selling General & Admin Expenses | 28.48 | 42.21 | 53.46 | 66.46 | 12.07 | 56.46 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.2) | (37) | (41.53) | (53.71) | (40.35) | (30.63) | |
Interest Income | 0.398958 | 1.042729 | 4.038735 | 9.293336 | 3.380202 | 2.867986 | |
Income Tax Expense | (0.0721) | 9.787298 | 12.92 | 15.46 | - | 4.261051 | |
Net Income | |||||||
Net Income | 30.03 | 151.8 | (202.9) | (306.8) | (58.65) | 35.73 | |
Supplemental | |||||||
EBIT | 54.73 | 198.3 | (148.5) | (240.7) | - | - | |
EBITDA | 99.73 | 284.5 | (53.09) | (130.9) | - | - | |