
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,733.4 | 2,371.8 | 1,415.9 | 3,633.7 | 3,922.9 | 4,002.3 | |
COGS | 1,364.4 | 1,988.2 | 1,276.6 | 3,311.9 | 3,632.9 | 3,710 | |
Gross Profit | 369 | 383.5 | 139.3 | 321.8 | 290 | 292.3 | |
Operating Expenses & Income | |||||||
Operating Income | 233.9 | 192.3 | 103.2 | 96.78 | 92.04 | 20.23 | |
Total Operating Expenses | 135 | 191.2 | 36.14 | 225 | 3,830.9 | 1,925.5 | |
R&D Expenses | 57.47 | 86.18 | 55.12 | 117.7 | 126.6 | 132.6 | |
Selling General & Admin Expenses | 32.43 | 31.65 | 36.71 | 48.51 | 25.05 | 65.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.68) | (56.47) | (58.91) | (78.66) | (103.5) | (113.1) | |
Interest Income | 3.55124 | 3.366362 | 3.093776 | 3.219828 | 2.335217 | 2.408221 | |
Income Tax Expense | 23.74 | 9.011787 | 9.072245 | 2.642878 | - | 0.901917 | |
Net Income | |||||||
Net Income | 185 | 180.5 | 95.01 | 94.22 | (7.985558) | (20.41) | |
Supplemental | |||||||
EBIT | 229.4 | 245.9 | 162.9 | 175.3 | - | - | |
EBITDA | 303.3 | 375.4 | 298.6 | 334.5 | - | - | |