
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,503.3 | 5,238 | 4,755.6 | 3,610.6 | 3,029.6 | 2,397.3 | |
COGS | 1,655.4 | 4,367.6 | 4,356.9 | 3,071.7 | 2,523.3 | 1,924.7 | |
Gross Profit | 847.9 | 870.4 | 398.7 | 538.9 | 506.3 | 472.6 | |
Operating Expenses & Income | |||||||
Operating Income | 623.7 | 631.3 | 238.3 | 114.8 | (52.6) | (54.04) | |
Total Operating Expenses | 300.6 | 248.3 | 160.4 | 424.1 | 558.9 | 900.8 | |
R&D Expenses | - | - | - | 35.21 | 21.82 | 20.33 | |
Selling General & Admin Expenses | 17.42 | 19.68 | 34.93 | 30.75 | 49.18 | 153.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.398367) | (2.765994) | (5.087967) | (12.07) | (28.72) | (28.92) | |
Interest Income | 57.68 | 36.48 | 16.07 | 5.866663 | 2.550286 | 2.3149 | |
Income Tax Expense | 146.8 | 136 | 73.35 | 71.21 | 65.65 | 54.72 | |
Net Income | |||||||
Net Income | 474.7 | 311.7 | 164.4 | 40.86 | (187) | (210.1) | |
Supplemental | |||||||
EBIT | 615.8 | 439 | 243.5 | 125.9 | (21.47) | - | |
EBITDA | 619.1 | 441 | 249 | 142.2 | 89.29 | - | |