
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,523.7 | 1,607.9 | 1,641.6 | 2,005 | 3,703.3 | 3,703.3 |
COGS | 1,244.5 | 1,245 | 1,258.1 | 1,542.2 | 2,834.9 | 2,834.9 |
Gross Profit | 279.2 | 362.9 | 383.5 | 462.8 | 868.4 | 868.4 |
Operating Expenses & Income | ||||||
Operating Income | 38.46 | 110.2 | 107.8 | 127 | 427.1 | 427.1 |
Total Operating Expenses | 1,485.3 | 1,497.7 | 1,533.8 | 1,878 | 3,276.2 | 3,276.2 |
R&D Expenses | 68.92 | 83.39 | 91.94 | 130.5 | 172.8 | 172.8 |
Selling General & Admin Expenses | 140.7 | 169.3 | 183.8 | 205.3 | 268.4 | 268.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.951) | (9.851) | (4.47) | (1.014) | (15.88) | (15.88) |
Interest Income | 0.187 | 3.256 | 12.58 | 9.349 | 7.008 | 7.008 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 45.5 | 87.47 | 103.4 | 105.9 | 300.7 | 300.7 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |