
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,916.2 | 3,211.5 | 2,666.1 | 1,273.6 | 4,831 | 4,915.5 | |
COGS | 1,641.7 | 3,048 | 2,540.1 | 1,374.6 | 4,007.9 | 4,050.4 | |
Gross Profit | 274.6 | 163.5 | 126 | (101.1) | 823.1 | 865.1 | |
Operating Expenses & Income | |||||||
Operating Income | 105.3 | (64.12) | (36) | (396.5) | 510.3 | 500 | |
Total Operating Expenses | 169.2 | 227.6 | 162 | 295.4 | 4,320.7 | 2,153.9 | |
R&D Expenses | 56.54 | 91.91 | 42.39 | 58.52 | 172.4 | 188.9 | |
Selling General & Admin Expenses | 82.68 | 86.55 | 78.47 | 111.8 | 73.69 | 64.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.58) | (51.89) | (79.82) | (92.07) | (140.7) | (174.8) | |
Interest Income | 1.059649 | 1.006922 | 10.23 | 4.18311 | 0.790406 | 0.735832 | |
Income Tax Expense | 0.91715 | (35.34) | (29.61) | (22.65) | - | 2.012956 | |
Net Income | |||||||
Net Income | 102.1 | (32.44) | (7.540228) | (366.9) | 31.35 | 34 | |
Supplemental | |||||||
EBIT | 145.8 | (14.55) | 44.98 | (304) | - | - | |
EBITDA | 207.2 | 48.48 | 151.9 | (161.9) | - | - | |