
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,054.6 | 2,177 | 2,390.8 | 3,609.2 | 4,398.4 | 4,410.9 | |
COGS | 1,391.8 | 1,700.1 | 2,058.5 | 2,983.9 | 3,666.7 | 3,680.6 | |
Gross Profit | 662.8 | 476.9 | 332.4 | 625.3 | 731.7 | 730.3 | |
Operating Expenses & Income | |||||||
Operating Income | 447.1 | 293.3 | (5.293786) | 253.4 | 280.8 | 269.9 | |
Total Operating Expenses | 1,607.5 | 1,883.7 | 2,396.1 | 3,355.8 | 4,117.5 | 4,141 | |
R&D Expenses | 97.04 | 121.7 | 145.1 | 216.7 | 291.5 | 289.1 | |
Selling General & Admin Expenses | 63.47 | 53.8 | 109.5 | 121.1 | 119.6 | 27.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80.63) | (120.1) | (162.8) | (235.6) | (250.7) | (240.1) | |
Interest Income | 3.121527 | 6.130837 | 22.55 | 51.88 | 38.12 | 35.76 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 322.1 | 138.4 | (93.39) | 66.33 | 81.73 | 75.53 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |