
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,331.3 | 4,203.8 | 4,994.4 | 2,482.1 | 3,215.5 | 3,375.8 | |
COGS | 1,455.2 | 2,813.2 | 3,830.5 | 2,429.6 | 3,115.7 | 3,312 | |
Gross Profit | 876.2 | 1,390.6 | 1,163.9 | 52.56 | 99.75 | 63.79 | |
Operating Expenses & Income | |||||||
Operating Income | 212.1 | 279.5 | (271.1) | (1,200.2) | 99.75 | 109.7 | |
Total Operating Expenses | 664.1 | 1,111.1 | 1,435 | 1,252.8 | 3,115.7 | 616.1 | |
R&D Expenses | 272.7 | 471.2 | 517.4 | 336.4 | 349.2 | 515.4 | |
Selling General & Admin Expenses | 307.6 | 484 | 652.3 | 488.8 | 138.1 | 426.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.74) | (41.69) | (78.65) | (114.6) | (58.09) | (50.6) | |
Interest Income | 5.041767 | 20.23 | 14.49 | 14.21 | 5.306907 | 3.53357 | |
Income Tax Expense | (0.202326) | (10.92) | (92.27) | (153.8) | 52.99 | 51.81 | |
Net Income | |||||||
Net Income | 212.3 | 289.5 | (188) | (1,044.1) | 50.97 | 57.02 | |
Supplemental | |||||||
EBIT | 234.9 | 320.3 | (201.4) | (1,086.5) | 104 | - | |
EBITDA | 288.7 | 409.5 | (85.12) | (949.8) | 240.7 | - | |