

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,578 | 1,832.2 | 2,487 | 2,793.7 | 4,419.5 | 5,467.8 | |
COGS | 1,925.2 | 2,093.6 | 2,209.8 | 2,355.4 | 2,546.7 | 2,984.3 | |
Gross Profit | (347.2) | (261.4) | 277.2 | 438.3 | 1,872.8 | 2,475.7 | |
Operating Expenses & Income | |||||||
Operating Income | (506.7) | (446.9) | 9.098907 | 181.4 | 1,553.4 | 2,325.9 | |
Total Operating Expenses | 159.4 | 185.5 | 268.1 | 256.9 | 319.4 | 1,627.6 | |
R&D Expenses | 12.13 | 16.01 | 14.18 | 11.24 | - | - | |
Selling General & Admin Expenses | 14.71 | 20.19 | 21.5 | 14.95 | 42.44 | 1.838 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.23) | (71.18) | (71.05) | (73.21) | (111.6) | (111.3) | |
Interest Income | 0.056 | 0.489 | 0.033 | 0.046 | 0.205 | 3.018 | |
Income Tax Expense | 17.93 | 7.709415 | 38.78 | 25.3 | 0.216286 | (5.630047) | |
Net Income | |||||||
Net Income | (520) | (492.3) | (107.4) | 101.8 | 1,443.6 | 2,268.2 | |
Supplemental | |||||||
EBIT | (483.2) | (406.3) | 3.904382 | 203.5 | 1,553.4 | 2,379.1 | |
EBITDA | (31.2) | 71.61 | 491.1 | 623.3 | 1,959 | 2,838.5 | |