
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 550.6 | 926.1 | 1,504.7 | 1,331.4 | 1,346.4 | 1,357.7 | |
COGS | 433.8 | 733.5 | 1,174.1 | 1,156.7 | 1,335 | 1,352.3 | |
Gross Profit | 116.9 | 192.6 | 330.7 | 174.6 | 11.34 | 5.398787 | |
Operating Expenses & Income | |||||||
Operating Income | 72.49 | 78.09 | 115 | (36.03) | 11.34 | 12.38 | |
Total Operating Expenses | 44.36 | 114.5 | 215.6 | 210.6 | 1,292.2 | 258.9 | |
R&D Expenses | 37.9 | 64.28 | 108.1 | 109.8 | 115.4 | 179.5 | |
Selling General & Admin Expenses | 18.14 | 31.47 | 61.73 | 58.38 | 23.29 | 100.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.202878) | (6.829594) | (21.46) | (30.6) | (34.42) | (34.15) | |
Interest Income | 1.364228 | 2.545237 | 5.333855 | 7.399833 | 1.125074 | 6.876346 | |
Income Tax Expense | 4.067112 | (0.676647) | 0.777962 | (13.61) | (6.0668) | (3.256775) | |
Net Income | |||||||
Net Income | 68.83 | 78.71 | 116.2 | (14.47) | 17.43 | 17.26 | |
Supplemental | |||||||
EBIT | 75.27 | 84.69 | 136.4 | (5.951484) | 11.37 | - | |
EBITDA | 87.85 | 103 | 168.8 | 52.03 | 69.35 | - | |