| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 864.7 | 1,065.9 | 1,904.1 | 1,530 | 1,456.2 | 1,523.4 | |
COGS | 710.5 | 841.7 | 1,344.7 | 1,277.2 | 1,345.8 | 1,314.9 | |
Gross Profit | 154.2 | 224.3 | 559.3 | 252.8 | 110.3 | 204.9 | |
Operating Expenses & Income | |||||||
Operating Income | (27.79) | 31.89 | 269.5 | (93.05) | (191.4) | (108.1) | |
Total Operating Expenses | 180.9 | 183.1 | 289.8 | 345.9 | 301.8 | 291.8 | |
R&D Expenses | 44.16 | 51.6 | 78.59 | 96.63 | 87.09 | 147.1 | |
Selling General & Admin Expenses | 44.28 | 64.02 | 81.69 | 96.96 | 102.3 | 137.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.476009) | (3.597) | (4.863) | (9.39) | (14.58) | (23.37) | |
Interest Income | 1.715124 | 7.854 | 11.54 | 0.463 | 3.335 | 5.878 | |
Income Tax Expense | (9.341317) | (20.96) | 44.85 | 15.63 | (18.12) | (46.2) | |
Net Income | |||||||
Net Income | (20.22) | 55.82 | 225.7 | (117.7) | (174) | (58.83) | |
Supplemental | |||||||
EBIT | (27.35) | 39.74 | 274.7 | (92.71) | (191.4) | (83.22) | |
EBITDA | 8.444635 | 77.72 | 316.2 | (15.61) | (73.48) | 37.33 | |
