

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,896.8 | 2,770 | 3,596.3 | 4,207.7 | 4,373.2 | 4,733.4 | |
COGS | 4,122.2 | 2,701 | 3,344.5 | 3,812.9 | 3,839.9 | 4,124.1 | |
Gross Profit | (225.4) | 69.01 | 251.9 | 394.8 | 533.3 | 608.6 | |
Operating Expenses & Income | |||||||
Operating Income | (371.2) | (85.78) | 62.21 | 169.7 | 290.7 | 301 | |
Total Operating Expenses | 145.9 | 154.8 | 189.7 | 225.1 | 242.6 | 307.6 | |
R&D Expenses | 579 | 1,314.8 | 1,558.4 | - | - | - | |
Selling General & Admin Expenses | 146 | 153.1 | 188.5 | 223.9 | 254.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82.19) | (84.88) | (69.1) | (83.17) | (40.36) | (320.9) | |
Interest Income | 55.44 | 64.39 | 57.62 | 68.25 | 113 | - | |
Income Tax Expense | 15.6 | 13.84 | 89.24 | 44.89 | 93.21 | 109 | |
Net Income | |||||||
Net Income | (363.7) | 37.79 | 97.11 | 221.5 | 344.3 | 399.4 | |
Supplemental | |||||||
EBIT | (346.6) | (52.09) | 64.65 | 169.8 | 525.6 | 506.1 | |
EBITDA | (305.4) | (12.04) | 105.6 | 208.7 | 563 | 544.4 | |