
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,060.2 | 1,368.7 | 1,199.7 | 1,416.5 | 1,644 | 1,751.8 | |
COGS | 934.2 | 1,155.1 | 1,159.6 | 1,202 | 1,268.1 | 1,348.3 | |
Gross Profit | 126 | 213.6 | 40.14 | 214.5 | 375.9 | 403.5 | |
Operating Expenses & Income | |||||||
Operating Income | 12.53 | 176.3 | (64.78) | 59.46 | 221.7 | 251.8 | |
Total Operating Expenses | 164.2 | 143.4 | 150.4 | 1,357 | 1,422.3 | 1,500 | |
R&D Expenses | 82.34 | 50.7 | 59.5 | 55.23 | 55.93 | 55.32 | |
Selling General & Admin Expenses | 54.07 | 63 | 61.88 | 99.81 | 98.26 | 96.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.06) | (25.39) | (30.13) | (32.4) | (36.02) | (34.65) | |
Interest Income | 2.943 | 6.546 | 29.26 | 31.21 | 23.64 | 20.74 | |
Income Tax Expense | (12.65) | 28.95 | (18.95) | - | - | - | |
Net Income | |||||||
Net Income | 0.119 | 122 | (75.96) | 84.91 | 137 | 140.9 | |
Supplemental | |||||||
EBIT | 12.53 | 176.3 | (64.78) | - | - | - | |
EBITDA | 287.5 | 452.4 | 183.8 | - | - | - | |