

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,041.7 | 2,437.2 | 2,661.2 | 1,879 | 1,009.4 | 1,126.6 | |
COGS | 1,457.2 | 1,745.9 | 1,977.1 | 1,930 | 990.9 | 991.7 | |
Gross Profit | 584.6 | 691.3 | 684.1 | (50.96) | 18.51 | 134.9 | |
Operating Expenses & Income | |||||||
Operating Income | 193.4 | 230.1 | 157.7 | (667.2) | (446.9) | (283.2) | |
Total Operating Expenses | 1,848.3 | 2,207.1 | 2,503.5 | 2,546.2 | 1,456.3 | 1,409.8 | |
R&D Expenses | 3.384 | 55.35 | 53.76 | 80.44 | 78.97 | 86.38 | |
Selling General & Admin Expenses | 43.04 | 43.03 | 49.69 | 55.24 | 29.24 | 327.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.86) | (19.31) | (73.94) | (123.6) | (85.12) | (74.9) | |
Interest Income | 1.864 | 4.023 | 10.67 | 25.84 | 6.505 | 6.494 | |
Income Tax Expense | 48.72 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 82.54 | 169.9 | 80.18 | (990.3) | 595 | 696.8 | |
Supplemental | |||||||
EBIT | 191.9 | 235.2 | 166.1 | (1,153) | 747.9 | 905.6 | |
EBITDA | 343.2 | 381.1 | 329.6 | (449.5) | 884.5 | 1,040.9 | |