
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,607.3 | 5,080 | 3,272.4 | 1,558.2 | 1,587.3 | 1,591.6 | |
COGS | 2,189.2 | 3,351.6 | 2,732.3 | 1,243.9 | 1,284.4 | 1,296.8 | |
Gross Profit | 1,418.1 | 735.2 | 540.1 | 314.3 | 302.9 | 294.8 | |
Operating Expenses & Income | |||||||
Operating Income | 141.3 | (1,996.3) | 30.45 | 41.17 | 122.4 | 94.71 | |
Total Operating Expenses | 1,276.8 | 580.3 | 509.6 | 273.1 | 1,464.9 | 807.5 | |
R&D Expenses | - | 6.459 | 10.77 | 9.781 | 9.428801 | 9.755578 | |
Selling General & Admin Expenses | 58.34 | 52.07 | 216.1 | 24.45 | 25.98 | 206.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (372.4) | (361.1) | (179.2) | (29.28) | (18.15) | (13.82) | |
Interest Income | 42.75 | 46.46 | 59.29 | 6.338069 | 3.071798 | 2.673204 | |
Income Tax Expense | 117.1 | 105.5 | 49.14 | 20.16 | - | 8.194688 | |
Net Income | |||||||
Net Income | 65.78 | (1,797.5) | (62.96) | 15.57 | 74 | 62.02 | |
Supplemental | |||||||
EBIT | 536.7 | (1,627.4) | 213.1 | 69.5 | - | - | |
EBITDA | 605.8 | (1,509) | 293.3 | 114.7 | - | - | |