
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,984.3 | 4,105.4 | 4,804.5 | 4,524.7 | 4,188.3 | 4,966.3 | |
COGS | 1,505.5 | 2,933.5 | 3,562.1 | 3,822 | 3,346.6 | 5,031.7 | |
Gross Profit | 478.8 | 1,171.9 | 1,242.4 | 702.7 | 4,188.3 | 4,381.5 | |
Operating Expenses & Income | |||||||
Operating Income | 113.3 | 398.1 | 292.5 | (200.1) | (878.2) | (593.1) | |
Total Operating Expenses | 365.6 | 773.8 | 949.9 | 902.8 | 5,066.5 | 1,556.8 | |
R&D Expenses | 157.9 | 412.4 | 540.1 | 475.6 | 604.9 | 812.8 | |
Selling General & Admin Expenses | 104 | 199.4 | 275.1 | 286.5 | 184 | 682.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.12) | (43.68) | (11.45) | (69.72) | (75.82) | (79.9) | |
Interest Income | 5.327116 | 10.27 | 13.88 | 12.08 | 21.12 | 14.01 | |
Income Tax Expense | 3.160356 | 18.91 | (28.15) | (31.32) | (4.4457) | 4.626534 | |
Net Income | |||||||
Net Income | 109.2 | 380.4 | 321.7 | (163.1) | (876) | (662) | |
Supplemental | |||||||
EBIT | 125.2 | 438.1 | 303.5 | (138.5) | (880.4) | - | |
EBITDA | 156.2 | 490.2 | 379.1 | (51.19) | (793.1) | - | |