

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,771.1 | 4,197.2 | 858.9 | 5,268.5 | 6,394.7 | 6,926.1 | |
COGS | 3,293.5 | 3,537.6 | 686.4 | 4,358.9 | 5,241.6 | 5,639.7 | |
Gross Profit | 477.6 | 659.6 | 172.6 | 909.6 | 1,153.1 | 1,286.4 | |
Operating Expenses & Income | |||||||
Operating Income | (323.4) | 201.3 | (20.9) | 314.5 | 667.5 | 772.8 | |
Total Operating Expenses | 801 | 458.3 | 193.5 | 595.1 | 485.6 | 513.6 | |
R&D Expenses | 29.8 | 43 | 20.81 | 90.3 | 55 | 53.9 | |
Selling General & Admin Expenses | 143.4 | 153.2 | 34.98 | 204.9 | 198.9 | 203.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (219.8) | (243.9) | (42.36) | (235.8) | (1,215.4) | (1,349.9) | |
Interest Income | 1,512.5 | 738 | 125.7 | 119.5 | 141.9 | 240.1 | |
Income Tax Expense | 93.1 | 70.9 | (0.435112) | (43.6) | 202.4 | 66.9 | |
Net Income | |||||||
Net Income | (731.9) | (44.7) | (35.07) | 164 | 352.5 | 376.4 | |
Supplemental | |||||||
EBIT | (415.4) | 271.3 | 3.424139 | 356.5 | 769.5 | 902.8 | |
EBITDA | (123.3) | 479.9 | 43.21 | 598.2 | 1,013.1 | 1,154.7 | |