

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 726 | 754.1 | 858.9 | 1,085.7 | 6,394.7 | 18,695.8 | |
COGS | 634.1 | 635 | 686.4 | 898.3 | 5,241.6 | 15,259.5 | |
Gross Profit | 91.95 | 117.7 | 172.6 | 187.4 | 1,153.1 | 3,436.3 | |
Operating Expenses & Income | |||||||
Operating Income | (62.26) | 36.13 | (20.9) | 64.81 | 667.5 | 2,084.5 | |
Total Operating Expenses | 154.2 | 82.26 | 193.5 | 122.6 | 485.6 | 1,351.8 | |
R&D Expenses | 5.789336 | 7.763851 | 20.81 | 18.61 | 55 | 148.7 | |
Selling General & Admin Expenses | 27.61 | 27.5 | 34.98 | 42.22 | 198.9 | 559.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.07) | (46) | (44.66) | (49.6) | (225.5) | (311.4) | |
Interest Income | 5.564112 | 132.5 | 125.7 | 24.63 | 141.9 | 141.1 | |
Income Tax Expense | 17.92 | 12.73 | (0.435112) | (8.984874) | 202.4 | 645.1 | |
Net Income | |||||||
Net Income | (140.9) | (8.02355) | (35.07) | 33.8 | 352.5 | 533.2 | |
Supplemental | |||||||
EBIT | (79.98) | 48.68 | 3.424139 | 73.47 | 769.5 | 2,070.9 | |
EBITDA | (23.74) | 86.14 | 43.21 | 123.3 | 1,013.1 | 2,397.8 | |