
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,981.6 | 1,546 | 2,591.8 | 1,953.6 | 779.2 | 1,855.5 | |
COGS | 3,702.6 | 1,523.6 | 1,962.9 | 1,425.6 | 602.2 | 1,488.3 | |
Gross Profit | 279 | 22.45 | 628.9 | 528 | 177 | 367.2 | |
Operating Expenses & Income | |||||||
Operating Income | 49.4 | (149.4) | 406 | 217.1 | 35.19 | (35.63) | |
Total Operating Expenses | 243.7 | 186.9 | 222.9 | 310.9 | 141.8 | 402.8 | |
R&D Expenses | 123.7 | 69.29 | 99.56 | 73.54 | 40.44 | 73.54 | |
Selling General & Admin Expenses | 301.4 | 147.8 | 197.6 | 294.3 | 129.3 | 302.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.53) | (23.52) | (19.96) | (8.143124) | (5.92459) | (19.64) | |
Interest Income | 25.53 | 23.52 | 13.41 | 8.180711 | 4.925 | 7.954475 | |
Income Tax Expense | 8.787 | 9.173999 | 130.6 | 32.88 | 3.839976 | 5.861899 | |
Net Income | |||||||
Net Income | 11.02 | (183.9) | 255 | 173.9 | 44.65 | (16.59) | |
Supplemental | |||||||
EBIT | 60.91 | (151.2) | 405.5 | 236.8 | 35.19 | - | |
EBITDA | 206.8 | (12.74) | 542.8 | 346.9 | 146.1 | 126 | |