

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,785.8 | 5,693.6 | 6,489.1 | 7,298.8 | 7,550.7 | 8,019.8 | |
COGS | 4,058.8 | 5,207.5 | 5,504.2 | 5,763.9 | 6,546.2 | 6,585.4 | |
Gross Profit | 727 | 486 | 984.8 | 1,535 | 1,004.5 | 1,434.6 | |
Operating Expenses & Income | |||||||
Operating Income | (71.29) | (490.5) | (178.7) | 194.4 | 531 | 691.9 | |
Total Operating Expenses | 823.5 | 1,011.4 | 984.8 | 1,340.6 | 473.5 | 770.8 | |
R&D Expenses | 20.57 | 26.83 | 40.43 | 37.15 | 63.37 | - | |
Selling General & Admin Expenses | 46.7 | 55.74 | 79.43 | 96.31 | 86.18 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.9) | (101.8) | (135.2) | (117.3) | (97.11) | (79.14) | |
Interest Income | 5.29394 | 6.075 | 11.43 | 17.39 | 27.56 | 25.68 | |
Income Tax Expense | 5.642943 | (24.63) | (7.839) | 12.74 | 104.8 | 166 | |
Net Income | |||||||
Net Income | (202.3) | (497.8) | (302.8) | 8.836 | 274.2 | 401.1 | |
Supplemental | |||||||
EBIT | (88.78) | (420.6) | (175.4) | 132.3 | 531 | 637.5 | |
EBITDA | 51.87 | (245.2) | 13.1 | 313.3 | 705.3 | 821.8 | |