

| 2020 | 2021 | 2022 | 2023 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,029.7 | 2,528 | 2,991.6 | 22.62 | 40.5 | |
COGS | 1,849.6 | 2,259.9 | 2,671.3 | 2.492308 | 5.8 | |
Gross Profit | 180.1 | 268.1 | 320.3 | 20.12 | 34.7 | |
Operating Expenses & Income | ||||||
Operating Income | 31.62 | 90.29 | 81.4 | 9.23077 | 8.3 | |
Total Operating Expenses | 148.5 | 177.8 | 238.9 | 10.89 | 32.2 | |
R&D Expenses | 0.58688 | 0.7389 | 0.99168 | 1.87363 | - | |
Selling General & Admin Expenses | - | - | 149.8 | - | 26.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (28.61) | (25.79) | (34.87) | (0.1) | (0.3) | |
Interest Income | 0.7336 | 0.66501 | 0.8264 | - | 1 | |
Income Tax Expense | (2.86104) | 9.67959 | 9.66888 | 1.476928 | - | |
Net Income | ||||||
Net Income | (13.35) | 45.44 | 37.6 | 37.94 | 50.3 | |
Supplemental | ||||||
EBIT | 9.09664 | 90.29 | 52.31 | 9.23077 | - | |
EBITDA | 71.01 | 145.3 | 109.8 | 37.57 | - | |