
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,410.7 | 3,454.5 | 3,762 | 4,001.7 | 6,111.2 | 7,118.3 | |
COGS | 2,943.6 | 3,015.5 | 3,325.3 | 3,550.1 | 5,527.6 | 6,428 | |
Gross Profit | 467.1 | 439.1 | 436.6 | 451.6 | 583.6 | 690.3 | |
Operating Expenses & Income | |||||||
Operating Income | 134.4 | 142.3 | 156.7 | 190.8 | 148.8 | 238.8 | |
Total Operating Expenses | 332.7 | 296.7 | 279.9 | 260.8 | 434.8 | 2,335 | |
R&D Expenses | 242.8 | 202 | 201 | 229.2 | 242.8 | 262.8 | |
Selling General & Admin Expenses | 108.8 | 110.6 | 116 | 99.14 | 69.46 | 213 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.871506) | (0.53472) | (0.106712) | (0.144684) | (5.385668) | (2.54998) | |
Interest Income | 25.78 | 26.28 | 33.67 | 42.11 | 44.7 | 36.39 | |
Income Tax Expense | 1.703268 | 11.33 | (12.81) | 7.758014 | 6.327497 | 1.896939 | |
Net Income | |||||||
Net Income | 136.8 | 140.7 | 166.5 | 185 | 240.1 | 262.8 | |
Supplemental | |||||||
EBIT | 22.01 | 54.59 | 36.94 | 66.79 | 148.8 | - | |
EBITDA | 186.2 | 203.6 | 173.7 | 181.7 | 292.5 | - | |