
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,091.8 | 2,786.6 | 8,304.2 | 8,289.1 | 8,190.1 | 8,408.9 | |
COGS | 772.8 | 1,969.2 | 7,778.9 | 7,422.1 | 6,878.7 | 6,920.6 | |
Gross Profit | 318.9 | 817.4 | 525.3 | 866.9 | 1,311.4 | 1,488.3 | |
Operating Expenses & Income | |||||||
Operating Income | 134.6 | 394.9 | (372.5) | (666.8) | 268.4 | 544.8 | |
Total Operating Expenses | 957.2 | 2,391.7 | 8,676.7 | 8,955.9 | 7,921.7 | 7,864.1 | |
R&D Expenses | 1.78078 | 4.090187 | 23.03 | 31.52 | 21.44 | 19.91 | |
Selling General & Admin Expenses | 119 | 289 | 697.7 | 599.7 | 454.4 | 474.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.3) | (354.7) | (1,131.9) | (1,279) | (895.5) | (849.8) | |
Interest Income | 51.45 | 237.5 | 85.61 | 620.3 | 484 | 402.1 | |
Income Tax Expense | (3.328549) | (5.214417) | - | - | - | - | |
Net Income | |||||||
Net Income | 223.2 | 295.3 | (124.5) | (530.6) | 132.2 | 340.1 | |
Supplemental | |||||||
EBIT | 147.6 | 454.3 | - | - | - | - | |
EBITDA | 229.5 | 678.8 | - | - | - | - | |