
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,039.8 | 5,359.2 | 5,551.5 | 2,697 | 3,335.8 | 3,524.6 | |
COGS | 3,871 | 4,361.1 | 4,402.2 | 2,220.4 | 2,740.8 | 2,846.6 | |
Gross Profit | 168.8 | 998.1 | 1,149.3 | 476.6 | 595 | 678 | |
Operating Expenses & Income | |||||||
Operating Income | (821.6) | 470.4 | 885.6 | (708.4) | (487.1) | (415.1) | |
Total Operating Expenses | 885.8 | 972.4 | 1,167 | 3,405.4 | 3,823 | 3,939.7 | |
R&D Expenses | 161.3 | 255 | 358.8 | 417.7 | 358.8 | 358.2 | |
Selling General & Admin Expenses | 587.2 | 565.8 | 637.9 | 767.3 | 723.4 | 734.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.85) | (41.29) | (54.85) | (84.02) | (75.01) | (73.6) | |
Interest Income | 13.13 | 23.69 | 69.67 | 49.16 | 31.61 | 29.26 | |
Income Tax Expense | 65.83 | 12.7 | 107.3 | - | - | - | |
Net Income | |||||||
Net Income | (287.4) | 470.1 | 796 | (143.2) | 26.18 | 36.68 | |
Supplemental | |||||||
EBIT | (821.6) | 470.4 | 885.6 | - | - | - | |
EBITDA | (420) | 814.5 | 1,309.8 | - | - | - | |