
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,028.1 | 4,913.6 | 4,867.1 | 5,071.1 | 4,563.3 | 4,559.3 | |
COGS | 2,912.3 | 4,187.9 | 4,237.7 | 4,749.2 | 4,223.8 | 4,171.8 | |
Gross Profit | 115.8 | 725.6 | 629.5 | 321.9 | 339.5 | 387.5 | |
Operating Expenses & Income | |||||||
Operating Income | (45.87) | 457.7 | 196.8 | 25.87 | 49.38 | 97.19 | |
Total Operating Expenses | 161.7 | 267.9 | 432.7 | 296 | 4,513.9 | 2,334.7 | |
R&D Expenses | 22.44 | 81.84 | 173.8 | 181 | 138.3 | 125.1 | |
Selling General & Admin Expenses | 128.4 | 123.9 | 228.5 | 139 | 30.23 | 177.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.829) | (59.15) | (39.06) | (14.98) | (9.793118) | (8.779381) | |
Interest Income | 9.790548 | 4.76982 | 8.557421 | 4.53708 | 4.149 | 2.751604 | |
Income Tax Expense | 17.67 | 36.44 | 5.865955 | (0.616888) | - | 0.0576 | |
Net Income | |||||||
Net Income | (32.26) | 420.1 | 190.4 | 27.74 | 30.85 | 80.56 | |
Supplemental | |||||||
EBIT | (31.33) | 516.8 | 238.5 | 46.88 | - | - | |
EBITDA | 249.2 | 949.7 | 736.4 | 552.9 | - | - | |