
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,614.9 | 1,744.5 | 2,134.8 | 2,303.3 | 2,632.9 | 2,554.6 | |
COGS | 1,278.9 | 1,592.2 | 2,183.3 | 2,313.8 | 2,507.3 | 2,438.6 | |
Gross Profit | 336 | 152.3 | (48.51) | (10.52) | 125.6 | 116 | |
Operating Expenses & Income | |||||||
Operating Income | 127.7 | (183.4) | (598.6) | (566.7) | (222.8) | (305.7) | |
Total Operating Expenses | 208.3 | 335.7 | 550.1 | 556.2 | 2,855.8 | 1,622.7 | |
R&D Expenses | 124.7 | 172.5 | 173.6 | 134.4 | 134.4 | 141.3 | |
Selling General & Admin Expenses | 97.2 | 132.6 | 197.3 | 200.9 | 61.47 | 249.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.02) | (59.43) | (124.6) | (167.4) | (138.2) | (125.9) | |
Interest Income | 1.086223 | 3.014157 | 5.571757 | 4.8705 | 4.419571 | 9.573795 | |
Income Tax Expense | 5.614462 | (30.77) | (36.21) | (53.25) | - | (9.727057) | |
Net Income | |||||||
Net Income | 121.9 | (154.3) | (564.5) | (516.7) | (326.7) | (342.2) | |
Supplemental | |||||||
EBIT | 146.5 | (126) | (476.1) | (402.6) | - | - | |
EBITDA | 282.1 | 59.56 | (204.3) | (83.45) | - | - | |