
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,177.9 | 1,386.4 | 1,819.4 | 2,693.5 | 3,549 | 3,584 | |
COGS | 939.9 | 1,137.4 | 1,480.6 | 2,184.1 | 2,891.2 | 2,907.1 | |
Gross Profit | 238 | 249 | 338.9 | 509.4 | 657.8 | 676.9 | |
Operating Expenses & Income | |||||||
Operating Income | 27.65 | 18.62 | 86.64 | 154.8 | 262.2 | 242.5 | |
Total Operating Expenses | 210.3 | 230.4 | 252.2 | 354.6 | 3,286.7 | 1,894.1 | |
R&D Expenses | 80.48 | 99.67 | 118.2 | 159.7 | 215.7 | 230.7 | |
Selling General & Admin Expenses | 82.89 | 87.58 | 109.1 | 132.2 | 103.8 | 185.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.142099) | (5.613707) | (8.035926) | (4.927186) | (2.314758) | (3.12808) | |
Interest Income | 1.359222 | 0.949326 | 1.714729 | 3.804247 | 3.99216 | 2.857285 | |
Income Tax Expense | 2.102287 | 0.369207 | (0.862485) | (16.56) | - | (4.538983) | |
Net Income | |||||||
Net Income | 34.16 | 15.82 | 77.2 | 149.1 | 180.5 | 173.6 | |
Supplemental | |||||||
EBIT | 7.447353 | (1.284442) | 82.59 | 156.2 | - | - | |
EBITDA | 89.96 | 81.59 | 173.8 | 246.5 | - | - | |