
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,485.3 | 2,855.3 | 3,243.5 | 3,313.1 | 5,056.5 | 5,272.4 | |
COGS | 2,100.1 | 2,427 | 2,527.8 | 2,413.9 | 3,255.1 | 3,310.1 | |
Gross Profit | 385.1 | 428.3 | 715.7 | 899.3 | 1,801.4 | 1,962.3 | |
Operating Expenses & Income | |||||||
Operating Income | 88.47 | 106.9 | 315.6 | 498.6 | 1,264 | 1,374.6 | |
Total Operating Expenses | 296.7 | 321.4 | 400.1 | 400.7 | 3,792.6 | 2,199.8 | |
R&D Expenses | 31.92 | 38.73 | 33.34 | 33.9 | 32.79 | 31.9 | |
Selling General & Admin Expenses | 108.1 | 117.2 | 157.5 | 147.7 | 156.8 | 248.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.74) | (30.32) | (48.95) | (82.17) | (39.75) | (33.48) | |
Interest Income | 4.550382 | 4.125364 | 11.14 | 9.276456 | 10.43 | 4.432306 | |
Income Tax Expense | 7.41183 | 17.25 | 78.01 | 89.03 | - | 166.3 | |
Net Income | |||||||
Net Income | 80.79 | 121.2 | 259.5 | 409.1 | 911.5 | 1,014.4 | |
Supplemental | |||||||
EBIT | 114.6 | 169.2 | 386.7 | 581.2 | - | - | |
EBITDA | 252.7 | 303.8 | 538.4 | 769.2 | - | - | |