
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,144.2 | 3,938.3 | 3,252.3 | 3,249.9 | 3,855.4 | 7,844 | |
COGS | 881.1 | 3,297.1 | 2,905.8 | 2,909.1 | 3,413.7 | 6,934.8 | |
Gross Profit | 263 | 641.1 | 346.5 | 340.7 | 441.7 | 909.2 | |
Operating Expenses & Income | |||||||
Operating Income | 178.5 | 480.8 | 266.4 | 228.1 | 323.4 | 637.5 | |
Total Operating Expenses | 84.55 | 160.3 | 80.02 | 112.6 | 118.3 | 271.7 | |
R&D Expenses | 6.375 | 9.479 | 6.189 | 6.693 | 3.093 | 10.19 | |
Selling General & Admin Expenses | 55.03 | 202.8 | 48.46 | 51.13 | 62.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107) | (129.8) | (112.4) | (148.5) | (224.6) | (469.7) | |
Interest Income | 8.71 | 171.3 | 26.05 | 34.85 | 39.48 | - | |
Income Tax Expense | 15.4 | 65.94 | 63.51 | 35.4 | 46.3 | 76.92 | |
Net Income | |||||||
Net Income | 49.95 | 136.5 | 147.8 | 818.4 | 139 | 980.5 | |
Supplemental | |||||||
EBIT | 182.9 | 407.7 | 254.1 | 188.7 | 280.1 | 561.1 | |
EBITDA | 290.1 | 542.1 | 348.8 | 311.2 | 512.1 | 981.9 | |