

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,468.2 | 4,233.4 | 4,135.2 | 4,451.4 | 6,210.7 | 6,773.8 | |
COGS | 1,866.8 | 3,352.7 | 3,028.8 | 3,228.5 | 5,664.7 | 5,458.6 | |
Gross Profit | 601.3 | 880.7 | 1,106.4 | 1,223 | 545.9 | 1,315.2 | |
Operating Expenses & Income | |||||||
Operating Income | (137.7) | 8.741 | 156.6 | 181.2 | 269.4 | 274.1 | |
Total Operating Expenses | 734.8 | 877.7 | 949.8 | 1,041.8 | 276.6 | 1,041.1 | |
R&D Expenses | 6.24161 | 7.2 | 10.5 | - | 6.435568 | - | |
Selling General & Admin Expenses | 55.14 | 63.94 | 79.67 | 81.59 | 93.59 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.51) | (25.22) | (58.15) | (39.92) | (56.99) | (37.25) | |
Interest Income | 2.319066 | 11.49 | 25.29 | 23.92 | 19.73 | - | |
Income Tax Expense | 10.84 | 15.95 | 43.6 | 56.53 | 78.66 | 75.16 | |
Net Income | |||||||
Net Income | (167.4) | (37.13) | 60.95 | 89.94 | 150.6 | 157.4 | |
Supplemental | |||||||
EBIT | (143.6) | 6.688 | 142.5 | 185.9 | 269.4 | 280.9 | |
EBITDA | (119.5) | 32.55 | 168.4 | 218.8 | 306.5 | 320.2 | |