
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,662.7 | 2,617.6 | 2,443.3 | 1,753.7 | 2,204.4 | 2,301.9 | |
COGS | 1,431.5 | 2,299.3 | 2,756.9 | 1,862.3 | 2,104.3 | 2,166.4 | |
Gross Profit | 231.3 | 318.3 | (313.5) | (108.6) | 100.1 | 135.5 | |
Operating Expenses & Income | |||||||
Operating Income | 131.5 | 143.1 | (544.8) | (477) | (50.5) | (49.22) | |
Total Operating Expenses | 99.81 | 175.2 | 231.3 | 368.4 | 2,254.9 | 1,290.8 | |
R&D Expenses | 65.81 | 84.2 | 84.84 | 98.83 | 71.13 | 77.89 | |
Selling General & Admin Expenses | 20.58 | 42.94 | 70.15 | 95.92 | 34.25 | 82.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.43791) | (27.3) | (22.63) | (25.94) | (23.07) | (20.77) | |
Interest Income | 1.99849 | 7.153514 | 5.132005 | 1.721324 | 4.93412 | 3.556083 | |
Income Tax Expense | 3.424059 | 15.01 | (39.89) | (41.97) | - | (2.615765) | |
Net Income | |||||||
Net Income | 84.85 | 130.7 | (501.7) | (428.9) | (201.5) | (155) | |
Supplemental | |||||||
EBIT | 105.1 | 170.1 | (520.5) | (459.7) | - | - | |
EBITDA | 131.9 | 202.6 | (467) | (364) | - | - | |