
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,393.1 | 1,828.8 | 1,603.7 | 1,739.3 | 1,768 | 1,644.4 | |
COGS | 1,219 | 1,469.2 | 1,216.7 | 1,405.1 | 1,390.9 | 1,313.9 | |
Gross Profit | 174.1 | 359.7 | 386.9 | 334.2 | 377.1 | 330.5 | |
Operating Expenses & Income | |||||||
Operating Income | (76.14) | 218.8 | 168 | 112.4 | 133.5 | 98.33 | |
Total Operating Expenses | 250.3 | 140.8 | 218.9 | 221.9 | 1,634.5 | 879.9 | |
R&D Expenses | 62.76 | 70.36 | 72.93 | 69.01 | 64.49 | 61.71 | |
Selling General & Admin Expenses | 61.02 | 70.3 | 74.94 | 84.7 | 57.17 | 25.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.45) | (25.99) | (21.11) | (21.48) | (2.55867) | (2.247873) | |
Interest Income | 1.042046 | 2.678455 | 9.09622 | 7.469259 | 3.767562 | 2.218711 | |
Income Tax Expense | (26.15) | 28.54 | 33.58 | 14.91 | - | 16 | |
Net Income | |||||||
Net Income | (50.72) | 193.3 | 133.2 | 92.17 | 136.4 | 69.82 | |
Supplemental | |||||||
EBIT | (66.42) | 247.8 | 187.9 | 128.6 | - | - | |
EBITDA | 44.4 | 364.3 | 301.9 | 234.2 | - | - | |