

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 680.9 | 1,409.2 | 4,132.3 | 4,542.5 | 3,274.9 | 3,114.4 | |
COGS | 601.9 | 1,448.8 | 3,888.4 | 4,048.2 | 2,956.9 | 2,810 | |
Gross Profit | 78.97 | (39.67) | 243.9 | 494.2 | 318 | 304.4 | |
Operating Expenses & Income | |||||||
Operating Income | 41.91 | (122.6) | 39.14 | 140.4 | (23.26) | (30.6) | |
Total Operating Expenses | 639 | 1,531.7 | 4,093.2 | 4,402.1 | 3,298.1 | 3,145 | |
R&D Expenses | 2.59302 | 6.22606 | 23.21 | 47.52 | 88.13 | 85.36 | |
Selling General & Admin Expenses | 27.87 | 61.38 | 124.1 | 143.6 | 117.9 | 108.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.19) | (78.19) | (365.6) | (480) | (238.2) | (231.1) | |
Interest Income | 26.84 | 36.88 | 143.9 | 219.8 | 32.63 | 35.74 | |
Income Tax Expense | (0.98116) | (60.02) | - | - | - | - | |
Net Income | |||||||
Net Income | 32.04 | (106.5) | 174.1 | (111.4) | (211.5) | (205.3) | |
Supplemental | |||||||
EBIT | 39.58 | (124) | - | - | - | - | |
EBITDA | 82.43 | (66.48) | - | - | - | - | |