

| 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 | 1,377.5 | 1,834.4 | 2,097.4 | 2,022 | 3,136.5 | 3,456 | |
Gross Profit | (158.9) | 224.5 | 775 | 734.6 | 609.5 | 540 | |
Operating Expenses & Income | |||||||
Operating Income | (352.8) | 15.62 | 533.8 | 444.3 | 232.3 | 120.6 | |
Total Operating Expenses | 1,571.4 | 2,043.3 | 2,338.6 | 2,312.3 | 3,513.7 | 3,875.4 | |
R&D Expenses | 21.72 | 26.56 | 30.05 | 40.95 | 34.13 | 27.14 | |
Selling General & Admin Expenses | 172.2 | 182.4 | 206.7 | 244.9 | 287.1 | 285 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.95) | (19.2) | (17.28) | (29.09) | (107.8) | (103.8) | |
Interest Income | 10.25 | 18.09 | 28.39 | 41.17 | 35.21 | 10.55 | |
Income Tax Expense | (103.7) | 24.37 | 159.3 | - | - | - | |
Net Income | |||||||
Net Income | (326.1) | 6.953 | 434.1 | 344.2 | (163.7) | (137) | |
Supplemental | |||||||
EBIT | (350.8) | 22.22 | 537.1 | 510.1 | 33.7 | 61.99 | |
EBITDA | 2.501 | 453.3 | 993 | 907.5 | 658.8 | 794.5 | |