

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,824.6 | 5,302.5 | 3,872.6 | 3,653.1 | 3,647.9 | 3,744 | |
COGS | 645.3 | 3,007.1 | 3,308.8 | 3,345.5 | 4,763.1 | 5,040.9 | |
Gross Profit | 2,179.4 | 2,295.4 | 563.8 | 307.6 | (1,115.2) | (1,296.9) | |
Operating Expenses & Income | |||||||
Operating Income | 1,982.7 | 2,067.3 | 288.8 | 39.4 | (1,408.9) | (1,614.5) | |
Total Operating Expenses | 841.9 | 3,235.3 | 3,583.8 | 3,613.7 | 5,056.8 | 5,358.5 | |
R&D Expenses | 8.791 | 10.84 | 12.4 | 12.8 | 13 | - | |
Selling General & Admin Expenses | 155.6 | 174.5 | 188 | 198.7 | 202.9 | 204.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.92) | (26.44) | (54.7) | (28.9) | (22.4) | (35.9) | |
Interest Income | 8.87891 | 96.59 | 24 | 29.1 | 27.2 | 23.9 | |
Income Tax Expense | 256.3 | 585.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,622.5 | 1,408.9 | 210.2 | (66.8) | (1,075.8) | (1,318) | |
Supplemental | |||||||
EBIT | 433.7 | 1,916 | - | - | - | - | |
EBITDA | 2,157.1 | 2,435 | - | - | - | - | |