

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,218.6 | 2,058.9 | 2,872.4 | 2,756.6 | 3,746 | 3,996 | |
COGS | 1,372.3 | 1,829.8 | 2,097.4 | 2,027.6 | 3,192.5 | 3,395.9 | |
Gross Profit | (153.8) | 229.2 | 775 | 729 | 553.5 | 600.1 | |
Operating Expenses & Income | |||||||
Operating Income | (428.5) | 45.29 | 561.9 | 451.9 | 232.3 | 242.5 | |
Total Operating Expenses | 274.8 | 183.9 | 213.1 | 277.1 | 321.2 | 357.6 | |
R&D Expenses | 21.72 | 26.56 | 30.05 | 40.97 | 34.13 | 27.14 | |
Selling General & Admin Expenses | 172.2 | 182.4 | 206.7 | 244.9 | 287.1 | 219.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.95) | (19.2) | (17.28) | (29.09) | (107.8) | (103.8) | |
Interest Income | 10.25 | 56.82 | 28.39 | 41.17 | 35.21 | 8.266 | |
Income Tax Expense | (103.7) | 24.37 | 159.3 | 136.9 | 85.83 | 86.6 | |
Net Income | |||||||
Net Income | (326.1) | 6.953 | 434.1 | 344.2 | (165.1) | (137.4) | |
Supplemental | |||||||
EBIT | (405.9) | 50.52 | 610.7 | 510.1 | 33.7 | 61.99 | |
EBITDA | 13.81 | 453.7 | 993 | 907.5 | 658.8 | 1,157.1 | |