
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,262.4 | 4,022 | 4,677.6 | 5,541.1 | 6,848.1 | 6,690.9 | |
COGS | 2,293.8 | 2,910.7 | 3,629 | 4,439.6 | 5,245.6 | 6,828.9 | |
Gross Profit | 968.5 | 1,111.2 | 1,048.6 | 1,101.5 | 6,848.1 | 6,754.5 | |
Operating Expenses & Income | |||||||
Operating Income | 131.1 | 191.1 | (283.9) | (595.5) | 79.14 | 43.01 | |
Total Operating Expenses | 837.5 | 920.1 | 1,332.5 | 1,697 | 6,769 | 7,692 | |
R&D Expenses | 456 | 655.6 | 968.1 | 1,060.3 | 829 | 1,239.5 | |
Selling General & Admin Expenses | 214.4 | 268.3 | 309.3 | 391.1 | 155.5 | 659.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.624245) | (4.252818) | (10.02) | (20.47) | (25.86) | (28) | |
Interest Income | 6.728804 | 59.66 | 93.69 | 54.21 | 25.71 | 15.55 | |
Income Tax Expense | (15.43) | (44.76) | (68.24) | (52.7) | (27.84) | (11.49) | |
Net Income | |||||||
Net Income | 146.2 | 235.7 | (217.3) | (550.3) | 99.54 | 42.03 | |
Supplemental | |||||||
EBIT | 136.4 | 195.2 | (275.5) | (577.5) | 71.7 | - | |
EBITDA | 178 | 253.1 | (178.5) | (451.8) | 197.4 | - | |