
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,447.8 | 3,277.9 | 4,002.8 | 7,913.5 | 8,490.2 | 8,581.1 | |
COGS | 2,229.4 | 2,924.8 | 3,538.5 | 6,601.6 | 7,272.3 | 7,380.9 | |
Gross Profit | 218.4 | 353.1 | 464.3 | 1,311.9 | 1,217.9 | 1,200.2 | |
Operating Expenses & Income | |||||||
Operating Income | (18.36) | 30.74 | 68.42 | 734.3 | 631.7 | 523.5 | |
Total Operating Expenses | 236.8 | 322.3 | 395.9 | 577.5 | 7,858.4 | 4,450.3 | |
R&D Expenses | 122.7 | 161.7 | 208.8 | 257.7 | 338.5 | 367.8 | |
Selling General & Admin Expenses | 81.7 | 122.2 | 144.3 | 213.5 | 70.37 | 285.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.42) | (50.18) | (61.14) | (63.27) | (56.91) | (55.77) | |
Interest Income | 1.517807 | 3.483117 | 3.44192 | 4.720433 | 9.392111 | 6.594581 | |
Income Tax Expense | (17.24) | (10.63) | 14.81 | 61.52 | - | 41.48 | |
Net Income | |||||||
Net Income | (1.056222) | 40.93 | 54.1 | 670.3 | 481.2 | 418.4 | |
Supplemental | |||||||
EBIT | 16.12 | 80.48 | 130 | 795.1 | - | - | |
EBITDA | 99.75 | 199.2 | 301 | 1,003.1 | - | - | |