
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,607 | 1,471.6 | 928.5 | 1,761 | 3,751.6 | 3,548.6 | |
COGS | 1,363.9 | 1,237.6 | 836.3 | 1,424 | 2,885.2 | 2,750.9 | |
Gross Profit | 243.1 | 234 | 92.13 | 337 | 866.4 | 797.7 | |
Operating Expenses & Income | |||||||
Operating Income | 62.41 | 3.118792 | (198.6) | 2.667614 | 58.89 | (63.4) | |
Total Operating Expenses | 180.7 | 230.9 | 290.7 | 334.3 | 3,692.7 | 2,423.8 | |
R&D Expenses | 49.39 | 63.27 | 67.87 | 79 | 136.1 | 136.6 | |
Selling General & Admin Expenses | 55.84 | 69.72 | 69.31 | 92.05 | 250.7 | 536.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.9) | (35.04) | (52.31) | (55.35) | (60.77) | (68.94) | |
Interest Income | 1.604312 | 1.35745 | 10.42 | 27.01 | 22.91 | 13.93 | |
Income Tax Expense | 7.914883 | (6.12517) | (23.94) | (12.39) | - | 2.771252 | |
Net Income | |||||||
Net Income | 55.52 | 11.25 | (174.9) | 16.12 | (45.38) | (216.2) | |
Supplemental | |||||||
EBIT | 87.34 | 40.17 | (146.5) | 59.09 | - | - | |
EBITDA | 129.2 | 100.9 | (75.6) | 135.4 | - | - | |