
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 665.8 | 1,481.9 | 3,481.7 | 3,443.9 | 2,900.3 | 2,942.4 | |
COGS | 509.3 | 1,149.2 | 2,812.9 | 2,679.9 | 1,972.6 | 1,995.7 | |
Gross Profit | 156.5 | 332.7 | 668.8 | 764 | 927.7 | 946.7 | |
Operating Expenses & Income | |||||||
Operating Income | 111.4 | 213.6 | 319.2 | 320.2 | 465.9 | 449.1 | |
Total Operating Expenses | 554.3 | 1,268.3 | 3,162.5 | 3,123.7 | 2,434.4 | 2,493.3 | |
R&D Expenses | 1.932668 | 4.615007 | 17.47 | 24.5 | 19.6 | 22.1 | |
Selling General & Admin Expenses | 29.05 | 71.47 | 185 | 248 | 275.8 | 347.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.86) | (78.62) | (374.9) | (548.8) | (296.9) | (309.6) | |
Interest Income | 7.334493 | 10.76 | 68.48 | 134.2 | 119.6 | 130.6 | |
Income Tax Expense | 19.6 | 18.58 | - | - | - | - | |
Net Income | |||||||
Net Income | 121.6 | 218 | 87.83 | (78.4) | 141.9 | 146.2 | |
Supplemental | |||||||
EBIT | 93.54 | 213.5 | - | - | - | - | |
EBITDA | 189.9 | 330.1 | - | - | - | - | |