
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 945.4 | 6,332.1 | 3,875.5 | 12,623.9 | 13,807.9 | 10,324.7 |
COGS | - | 5,970.8 | 3,470.8 | 11,943.4 | 13,050 | 9,537.5 |
Gross Profit | 945.4 | 361.3 | 404.7 | 680.5 | 757.8 | 787.2 |
Operating Expenses & Income | ||||||
Operating Income | (240.6) | (187.5) | 46.8 | 270.3 | 272.3 | 296.5 |
Total Operating Expenses | 1,186.1 | 548.8 | 357.9 | 410.3 | 485.5 | 490.7 |
R&D Expenses | 145.2 | 153.6 | 128.9 | 131.1 | 151.2 | 155.7 |
Selling General & Admin Expenses | 506.7 | 146.4 | 99.25 | 119.4 | 142.5 | 232.8 |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (23.24) | (28.15) | (39.16) | (41.26) | (42.47) |
Interest Income | - | 1.641 | 10.1 | 16.65 | 30.07 | 36.63 |
Income Tax Expense | (0.593) | 0.117 | 12.47 | 53.24 | 37.7 | 43.91 |
Net Income | ||||||
Net Income | (265.7) | (215) | 15.26 | 192.4 | 215.7 | 238.1 |
Supplemental | ||||||
EBIT | - | (191.6) | 55.88 | 284.8 | 294.7 | 314.7 |
EBITDA | - | (180.6) | 66.99 | 296.1 | 307.4 | 327.7 |