
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,790.6 | 4,927.5 | 5,412.1 | 4,696.3 | 7,570.3 | 7,570.3 | |
COGS | 6,924.4 | 4,722.7 | 5,237.9 | 4,508.8 | 6,942.2 | 6,942.2 | |
Gross Profit | 1,866.3 | 204.8 | 174.2 | 187.5 | 628.1 | 628.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,376.4 | (66.98) | (142.3) | (199.8) | 203.4 | 203.4 | |
Total Operating Expenses | 506.8 | 303.5 | 339.8 | 4,896.1 | 7,367 | 7,367 | |
R&D Expenses | 69.06 | 49.07 | 46.65 | 50.18 | 55.78 | 55.78 | |
Selling General & Admin Expenses | 271.5 | 98.34 | 99 | 337.2 | 369 | 369 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.95) | (12.3) | (26.19) | (45.36) | (52.12) | (52.12) | |
Interest Income | 0.75 | 2.486 | 5.232 | 4.992 | 6.564 | 6.564 | |
Income Tax Expense | 288.2 | 10.03 | (28.24) | - | - | - | |
Net Income | |||||||
Net Income | 1,084.1 | (86.28) | (137.3) | (198) | 127.4 | 127.4 | |
Supplemental | |||||||
EBIT | 1,376.4 | (66.98) | (142.3) | - | - | - | |
EBITDA | 1,394 | (38.72) | (95.85) | - | - | - | |