

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,698.6 | 4,682.1 | 4,164.4 | 4,079.6 | 3,883.8 | 3,706 | |
COGS | 2,119.7 | 3,554.7 | 2,495.8 | 2,165.3 | 3,074.5 | 2,476.2 | |
Gross Profit | 578.9 | 1,127.3 | 1,668.6 | 1,914.3 | 809.4 | 1,229.8 | |
Operating Expenses & Income | |||||||
Operating Income | 237 | 510.3 | 197.6 | 190 | 102.5 | 53.98 | |
Total Operating Expenses | 392.9 | 622.4 | 1,471 | 1,724.3 | 706.9 | 1,175.8 | |
R&D Expenses | 4.026278 | 7.429 | 5.644 | - | - | - | |
Selling General & Admin Expenses | 154 | 256.9 | 331.9 | 97.08 | 108.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.26) | (34.97) | (58.3) | (86.42) | (53.38) | (24.13) | |
Interest Income | 2.839493 | 4.063 | 6.315 | 26.78 | 16.27 | 4.498 | |
Income Tax Expense | 47.34 | 121.7 | 47.63 | 3.834 | 68.67 | 52.84 | |
Net Income | |||||||
Net Income | 166.3 | 343.9 | 87.2 | 108.2 | 75.6 | (56.33) | |
Supplemental | |||||||
EBIT | 233.2 | 494.3 | 166.5 | 196.3 | 102.5 | 49.47 | |
EBITDA | 364.2 | 692.9 | 385 | 424.3 | 322.2 | 343.5 | |