

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,012.4 | 1,350 | 3,775.2 | 4,638.2 | 5,163.3 | 5,227.8 | |
COGS | 1,522.3 | 1,063.5 | 2,591.1 | 2,975.1 | 3,266.6 | 3,565.9 | |
Gross Profit | 490 | 286.5 | 1,184.1 | 1,663.1 | 1,896.7 | 1,662 | |
Operating Expenses & Income | |||||||
Operating Income | (577.5) | (743.1) | 64.96 | 484.6 | 600.4 | 642.8 | |
Total Operating Expenses | 1,067.5 | 1,029.6 | 1,119.2 | 1,178.5 | 1,296.3 | 1,019.1 | |
R&D Expenses | 30.68 | 1.302 | 1.202 | 5.433 | 7.619 | 4.78237 | |
Selling General & Admin Expenses | 426.4 | 423.2 | 488.1 | 568.7 | 657.4 | 751.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (361.6) | (383.1) | (496.8) | (486.7) | (472.9) | (456.4) | |
Interest Income | 6.618 | 26.46 | 27.27 | 15.77 | 8.482 | 31.06 | |
Income Tax Expense | 2.885 | 5.236 | 13.42 | 21.61 | 2.829 | 1.173955 | |
Net Income | |||||||
Net Income | (811.8) | (930.5) | (326.9) | 43.54 | 185 | 235.1 | |
Supplemental | |||||||
EBIT | (603) | (739.5) | 272.6 | 480.4 | 621.1 | 644.8 | |
EBITDA | (23.19) | (217.6) | 816 | 1,021.9 | 1,162.7 | 1,188 | |