

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,913.7 | 2,954 | 3,350 | 3,468 | 3,588.4 | 7,174.2 | |
COGS | 4,610.7 | 6,966 | 2,696 | 2,646 | 2,920.5 | 5,288 | |
Gross Profit | 302.9 | 571 | 654 | 822 | 667.9 | 1,886.2 | |
Operating Expenses & Income | |||||||
Operating Income | (364.3) | (270) | 57 | (4) | 393.9 | 1,150.4 | |
Total Operating Expenses | 1,029.3 | 691 | 597 | 826 | 274 | 735.8 | |
R&D Expenses | 178.8 | 103 | 99 | - | - | 107 | |
Selling General & Admin Expenses | 1,036.7 | 1,333 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.7) | (100) | (79) | (101) | (132) | (252.5) | |
Interest Income | 1.4778 | 33 | 14 | 3 | - | - | |
Income Tax Expense | (133) | (99) | (9) | (57) | 97.98 | 79.9 | |
Net Income | |||||||
Net Income | (369.4) | (308) | (1,019) | (49) | 369.9 | 475.4 | |
Supplemental | |||||||
EBIT | (199.5) | (269) | 56 | (5) | 393.9 | 1,146.4 | |
EBITDA | 433.7 | 136 | 458 | 392 | 783.9 | 1,929.3 | |