
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 826.7 | 1,790.9 | 2,101.4 | 1,449.1 | 1,446.6 | 1,436.2 | |
COGS | 580.4 | 1,452.9 | 1,797.6 | 1,170.8 | 1,093 | 1,058 | |
Gross Profit | 246.3 | 338 | 303.9 | 278.2 | 353.5 | 378.2 | |
Operating Expenses & Income | |||||||
Operating Income | 86.51 | 105.8 | 29.82 | 1.02681 | 244 | 199.6 | |
Total Operating Expenses | 159.8 | 232.1 | 274 | 277.2 | 1,202.6 | 762.7 | |
R&D Expenses | 8.821675 | 15.73 | 11.11 | 2.190069 | 1.969718 | 1.86483 | |
Selling General & Admin Expenses | 101.1 | 125.9 | 110.4 | 131.2 | 33.07 | 138.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.94) | (82.18) | (153) | (126.7) | (123.2) | (123.7) | |
Interest Income | 2.698919 | 2.780144 | 2.471703 | 1.280343 | 1.291771 | 0.544169 | |
Income Tax Expense | (3.284362) | 28.3 | 27.69 | 4.645998 | - | 1.620479 | |
Net Income | |||||||
Net Income | 80.51 | 84.98 | 8.851106 | 13.04 | 30.3 | 45.77 | |
Supplemental | |||||||
EBIT | 126.2 | 190.1 | 178.5 | 134 | - | - | |
EBITDA | 196 | 290.9 | 327.6 | 328.7 | - | - | |