
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,053.5 | 14,071.6 | 8,729.5 | 7,673.1 | 8,937.8 | 10,842.3 | |
COGS | 2,949.2 | 11,665.6 | 9,295.2 | 7,133.1 | 7,662.3 | 9,208.3 | |
Gross Profit | 1,104.3 | 2,406.1 | (565.7) | 540 | 1,275.5 | 1,634 | |
Operating Expenses & Income | |||||||
Operating Income | 506.4 | 1,157.9 | (1,833.5) | (733.5) | 370.9 | 543.1 | |
Total Operating Expenses | 598 | 1,248.2 | 1,267.9 | 1,273.4 | 8,566.9 | 6,531.1 | |
R&D Expenses | 208 | 615.5 | 485.7 | 483.9 | 460.9 | 487.9 | |
Selling General & Admin Expenses | 152.7 | 212.3 | 249.7 | 370.6 | 231.7 | 615.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.88) | (157.8) | (249.2) | (277.7) | (272.3) | (272.7) | |
Interest Income | 3.896967 | 14.96 | 31.34 | 20.96 | 50.09 | 40.57 | |
Income Tax Expense | 73.3 | 130.9 | (316.4) | 75.88 | - | 10.08 | |
Net Income | |||||||
Net Income | 350.8 | 752.9 | (1,233.3) | (635.7) | (172.5) | 67.68 | |
Supplemental | |||||||
EBIT | 525.6 | 1,287.8 | (1,536.9) | (472.6) | - | - | |
EBITDA | 620.4 | 1,495.1 | (1,148.3) | 74.81 | - | - | |