
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,005.9 | 3,938.3 | 3,252.3 | 3,249.9 | 3,853.9 | 6,950.8 | |
COGS | 782 | 3,332.6 | 2,916.5 | 2,912.7 | 3,366.1 | 6,224.5 | |
Gross Profit | 223.8 | 605.7 | 505.2 | 337.2 | 487.8 | 726.3 | |
Operating Expenses & Income | |||||||
Operating Income | 156.9 | 480.8 | 389.9 | 206.8 | 277 | 547.8 | |
Total Operating Expenses | 73.42 | 158.9 | 115.2 | 130.4 | 210.8 | 178.5 | |
R&D Expenses | 5.878542 | 9.881 | 6.493 | 6.891 | 3.091841 | 5.198301 | |
Selling General & Admin Expenses | 44.04 | 116.1 | 38.62 | 37.7 | 48.15 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.79) | (112.1) | (97.87) | (134.8) | (224.5) | (337.2) | |
Interest Income | 7.656961 | 12.89 | 26.84 | 34.85 | 39.48 | - | |
Income Tax Expense | 13.54 | 65.94 | 81.15 | 35.4 | 46.29 | 64.03 | |
Net Income | |||||||
Net Income | 43.91 | 136.5 | 147.8 | 818.4 | 139 | 216.9 | |
Supplemental | |||||||
EBIT | 160.8 | 407.7 | 254.1 | 187.9 | 277 | 511.2 | |
EBITDA | 255 | 542.1 | 348.8 | 310.4 | 508.8 | 892 | |