
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,150.6 | 1,475.5 | 1,428.7 | 1,600.1 | 1,662 | 3,252.8 | |
COGS | 3,226.2 | 3,161 | 942.1 | 1,083.4 | 1,140.7 | 2,245.7 | |
Gross Profit | 1,924.4 | 536.4 | 486.6 | 510.2 | 521.3 | 1,007.1 | |
Operating Expenses & Income | |||||||
Operating Income | 349.3 | 71.9 | 24.22 | (81.32) | (24.3) | (116.8) | |
Total Operating Expenses | 1,330.5 | 386.6 | 462.6 | 583.1 | 545.6 | 1,120.8 | |
R&D Expenses | 221.2 | 58.18 | 55.28 | 51.42 | 39.08 | 51.42 | |
Selling General & Admin Expenses | 197.2 | 48.4 | 65.2 | 61.4 | 59.2 | 275.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.8) | (18.81) | (13.73) | (2.241117) | (2.83719) | (5.76241) | |
Interest Income | 8.084 | 7.644 | 6.146 | 13.06 | 11.7 | - | |
Income Tax Expense | 114.1 | 25.21 | 14.56 | (1.097) | 3.165676 | (12.03) | |
Net Income | |||||||
Net Income | 420.5 | 332.3 | 131.7 | 6.209 | (24.19) | (30.31) | |
Supplemental | |||||||
EBIT | 598.3 | 152.2 | 10.06 | (92) | (24.3) | (68) | |
EBITDA | 715.1 | 280.3 | 96.19 | (75.05) | (0.211889) | (24.1) | |