
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,982.9 | 3,967.9 | 4,040.7 | 6,078.2 | 8,000.5 | 8,280.8 | |
COGS | 2,417.2 | 3,388.6 | 4,130.3 | 4,935.5 | 7,418.9 | 8,060.7 | |
Gross Profit | 565.7 | 579.3 | (89.56) | 1,142.8 | 581.6 | 220.1 | |
Operating Expenses & Income | |||||||
Operating Income | 296.4 | 160.4 | (630) | 481.6 | 227.2 | (309.4) | |
Total Operating Expenses | 269.3 | 418.9 | 540.5 | 661.2 | 7,773.2 | 4,896.9 | |
R&D Expenses | 14.88 | 15.08 | 24.97 | 42.34 | 48.16 | 48.37 | |
Selling General & Admin Expenses | 122.5 | 228.1 | 216.6 | 290.1 | 144.8 | 302.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.17) | (86.57) | (110.5) | (207.2) | (154.7) | (150.9) | |
Interest Income | 4.318619 | 3.865294 | 3.35892 | 2.858221 | 2.757819 | 2.092255 | |
Income Tax Expense | 10.99 | (7.17442) | 6.755883 | 2.301128 | - | 6.172884 | |
Net Income | |||||||
Net Income | 259 | 158.1 | (645.3) | 518.5 | 30.34 | (455.7) | |
Supplemental | |||||||
EBIT | 329.8 | 240.8 | (528.7) | 734.9 | - | - | |
EBITDA | 536.7 | 487.9 | (232.2) | 1,132.5 | - | - | |