

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 864.5 | 1,065.9 | 1,722.4 | 1,530 | 1,515.4 | 1,518.5 | |
COGS | 710.5 | 841.7 | 1,216.4 | 1,277.2 | 1,400.6 | 1,312.9 | |
Gross Profit | 154 | 224.3 | 506 | 252.8 | 114.8 | 206.2 | |
Operating Expenses & Income | |||||||
Operating Income | (29.2) | 31.89 | 243.8 | (93.05) | (199.2) | (87.55) | |
Total Operating Expenses | 183.2 | 192.4 | 262.2 | 345.9 | 314 | 266.2 | |
R&D Expenses | 51.92 | 51.6 | 79.86 | 96.63 | 90.67 | 146.7 | |
Selling General & Admin Expenses | 44.28 | 64.02 | 73.9 | 96.96 | 102.3 | 137.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.476009) | (3.597) | (3.410342) | (9.39) | (15.18) | (21.76) | |
Interest Income | 1.715124 | 7.854 | 3.714288 | 0.463 | 3.335 | 5.878 | |
Income Tax Expense | (9.413403) | (20.96) | 40.58 | 15.63 | (18.86) | (47.1) | |
Net Income | |||||||
Net Income | (20.37) | 55.82 | 204.1 | (117.7) | (181) | (65.89) | |
Supplemental | |||||||
EBIT | (28.3) | 38.45 | 249.1 | (92.71) | (199.2) | (86.71) | |
EBITDA | 8.33211 | 76.58 | 286.6 | (15.61) | (76.47) | 29.93 | |