
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,062.5 | 6,013.2 | 3,299.4 | 2,004.8 | 3,158.1 | 3,738.1 | |
COGS | 1,465.7 | 3,950.7 | 2,425.5 | 1,509.8 | 3,143.2 | 3,543.8 | |
Gross Profit | 596.8 | 2,062.4 | 873.9 | 495 | 14.95 | 194.3 | |
Operating Expenses & Income | |||||||
Operating Income | 358.6 | 1,489.8 | 603.1 | 63.86 | 14.95 | 117.7 | |
Total Operating Expenses | 238.2 | 572.7 | 270.8 | 431.1 | 3,143.2 | 813.6 | |
R&D Expenses | 155.6 | 381.6 | 385.3 | 345.1 | 320 | 512.6 | |
Selling General & Admin Expenses | 48.09 | 101.7 | 109.1 | 108.3 | 122.4 | 255.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.235293) | (25.9) | (31.15) | (29.78) | (27.51) | (28.84) | |
Interest Income | 47.45 | 14.87 | 124.6 | 78.53 | 52.04 | 42.42 | |
Income Tax Expense | 39.93 | 209.5 | 85.36 | 20.84 | (69.48) | (56.09) | |
Net Income | |||||||
Net Income | 316.2 | 1,272.7 | 515.6 | 41.11 | 84.12 | 144.6 | |
Supplemental | |||||||
EBIT | 362.3 | 1,508.1 | 632.1 | 88.95 | 14.64 | - | |
EBITDA | 396.4 | 1,584.2 | 769.6 | 284 | 209.7 | - | |