

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,765.9 | 2,282.9 | 3,517.7 | 3,967.8 | 4,336.9 | 4,229.3 | |
COGS | 1,110.9 | 1,593.1 | 2,690 | 2,742.3 | 3,017.6 | 2,864.3 | |
Gross Profit | 655 | 689.8 | 827.7 | 1,225.5 | 1,319.3 | 1,365 | |
Operating Expenses & Income | |||||||
Operating Income | (5.032) | (188.2) | (470.3) | (320.6) | (272.3) | (222.1) | |
Total Operating Expenses | 660 | 878 | 1,298 | 1,546.1 | 1,591.6 | 1,587 | |
R&D Expenses | 17.67 | 24.11 | 8.545 | 11.08 | 16.27 | - | |
Selling General & Admin Expenses | 552 | 793 | 1,190 | 1,401 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.235) | (35.95) | (4.453) | (5.614) | (8.269) | (10.2) | |
Interest Income | 0.151 | 56.19 | 0.705 | 0.16 | 0.386 | - | |
Income Tax Expense | 10.2 | 6.435 | 5.679 | 18.56 | 28.23 | 31.05 | |
Net Income | |||||||
Net Income | (41.92) | (163.4) | (623.2) | (374.9) | (340.8) | (299) | |
Supplemental | |||||||
EBIT | (5.032) | (188.2) | (470.3) | (320.6) | (272.3) | (222.1) | |
EBITDA | 19.05 | (164.4) | (429.8) | (270.7) | (224.3) | (173.8) | |