
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 614.9 | 796.9 | 1,179.6 | 1,527.8 | 1,784 | 1,837.2 | |
COGS | 557.5 | 673.1 | 805.7 | 1,107.7 | 1,252.3 | 1,289.8 | |
Gross Profit | 57.41 | 123.7 | 373.9 | 420.2 | 531.7 | 547.5 | |
Operating Expenses & Income | |||||||
Operating Income | (253.6) | (141.4) | (2.186813) | 68.77 | 156.1 | 127.8 | |
Total Operating Expenses | 311 | 265.1 | 376.1 | 351.4 | 1,627.8 | 1,129.4 | |
R&D Expenses | 63.14 | 66.4 | 84.37 | 104.8 | 106.5 | 109.3 | |
Selling General & Admin Expenses | 138.5 | 119.1 | 159.3 | 179.9 | 80.89 | 52.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.05) | (50.7) | (58.3) | (62.84) | (46.97) | (46.38) | |
Interest Income | 4.001593 | 10.62 | 8.672187 | 2.866672 | (1.539546) | (2.582941) | |
Income Tax Expense | (45.33) | (29.28) | (0.649446) | 12.44 | - | 8.565814 | |
Net Income | |||||||
Net Income | (206.4) | (113.7) | 256.4 | 55.38 | 85.94 | 81.64 | |
Supplemental | |||||||
EBIT | (222) | (108.3) | 315.8 | 130.3 | - | - | |
EBITDA | (135.2) | (25.61) | 396.2 | 231.3 | - | - | |