
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,440.2 | 3,926.4 | 6,770.2 | 6,395 | 5,344.4 | 4,812.1 |
COGS | 3,191.9 | 3,531.5 | 6,239.9 | 5,823.1 | 4,659.1 | 4,184.4 |
Gross Profit | 248.4 | 394.9 | 530.3 | 571.9 | 685.3 | 627.7 |
Operating Expenses & Income | ||||||
Operating Income | 135 | 272.6 | 399.7 | 423.8 | 519.5 | 462.4 |
Total Operating Expenses | 3,305.3 | 3,653.9 | 6,370.5 | 5,971.2 | 4,824.9 | 4,349.6 |
R&D Expenses | 7.525 | 5.151 | 4.602 | 6.192 | 6.917 | 7.661 |
Selling General & Admin Expenses | 105.9 | 117.2 | 125.9 | 141.9 | 158.9 | 157.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.048) | (2.132) | (6.057) | (9.117) | (8.816) | (8.785) |
Interest Income | 1.934 | 7.706 | 9.548 | 13.08 | 13.26 | 13.91 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 273.2 | 243 | 350.8 | 378.9 | 459.4 | 391.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |