
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,199.1 | 1,333.5 | 1,473.9 | 2,024 | 3,113.2 |
COGS | 1,050.8 | 1,135.7 | 1,069.2 | 1,436.6 | 2,140.5 |
Gross Profit | 148.3 | 197.8 | 404.6 | 587.4 | 972.7 |
Operating Expenses & Income | |||||
Operating Income | (261) | (208.9) | 22.91 | 72.8 | 349.8 |
Total Operating Expenses | 1,460.1 | 1,542.4 | 1,450.9 | 1,951.2 | 2,763.3 |
R&D Expenses | 150.6 | 155.9 | 148.6 | 186 | 220.3 |
Selling General & Admin Expenses | 258.7 | 250.8 | 233.1 | 328.6 | 402.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (53.49) | (108.3) | (62.64) | (53.89) | (42.55) |
Interest Income | 3.887 | 19.89 | 25.34 | 34.07 | 60.38 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (301.4) | (302.1) | (29.23) | (88.43) | 244.9 |
Supplemental | |||||
EBIT | (260.5) | (197.7) | 36.28 | (30.52) | 296.8 |
EBITDA | (198.9) | (135.1) | 89.33 | 20.05 | 349.8 |