
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,368.2 | 2,662 | 2,776.5 | 3,457.7 | 2,316.1 | 2,283.2 | |
COGS | 2,023.7 | 2,229.8 | 2,312 | 2,915.2 | 1,869.7 | 1,833.9 | |
Gross Profit | 344.4 | 432.2 | 464.5 | 542.5 | 446.4 | 449.4 | |
Operating Expenses & Income | |||||||
Operating Income | 260.7 | 351.9 | 368.7 | 419.9 | 336.1 | 343.5 | |
Total Operating Expenses | 2,107.5 | 2,310.1 | 2,407.7 | 3,037.8 | 1,980 | 1,939.7 | |
R&D Expenses | - | 0.596862 | 2.393914 | 19.77 | 10.21 | 9.553156 | |
Selling General & Admin Expenses | 26.51 | 22.94 | 30.65 | 34.45 | 39.52 | 71.48 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.79) | (48.39) | (73.19) | (75.38) | (94.09) | (95.21) | |
Interest Income | 1.627518 | 2.153691 | 6.766895 | 3.156362 | 1.691411 | 1.627199 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 83.76 | 73.88 | 59.81 | 69.45 | 39.48 | 32.85 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 186.1 | 206.3 | - | - | - | - | |