
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,408.3 | 564.2 | 871.1 | 1,613.8 | 2,070.6 | 2,031.1 | |
COGS | 1,000.1 | 319.7 | 505.5 | 738.2 | 1,056.5 | 1,002.7 | |
Gross Profit | 408.2 | 244.5 | 365.5 | 875.6 | 1,014.1 | 1,028.4 | |
Operating Expenses & Income | |||||||
Operating Income | 164.3 | 139.6 | 63.48 | 446 | 708 | 1,101.3 | |
Total Operating Expenses | 243.9 | 104.9 | 302.1 | 429.6 | 1,362.7 | 364.6 | |
R&D Expenses | 1.536362 | 8.925368 | 22.03 | 15 | 6.375394 | 6.375393 | |
Selling General & Admin Expenses | 154.1 | 146.2 | 170.5 | 196.3 | 80.2 | 81.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.28) | (60.08) | (41.18) | (70.21) | (50.59) | (76.51) | |
Interest Income | 1.596562 | 0.146018 | 1.029314 | 2.023892 | 0.969696 | 0.313491 | |
Income Tax Expense | 33.14 | 15.06 | 12.41 | 59.95 | - | 49.9 | |
Net Income | |||||||
Net Income | 150.6 | 147.5 | 73.89 | 253.3 | 870.7 | 855.6 | |
Supplemental | |||||||
EBIT | 208.1 | 207 | 99.43 | 510.5 | - | - | |
EBITDA | 309.7 | 374.5 | 314 | 779.7 | - | - | |