
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,368.6 | 1,949.3 | 2,878.7 | 2,077.2 | 2,154.7 | 2,160.4 | |
COGS | 1,075.9 | 1,660.5 | 2,467.2 | 1,747.2 | 1,774.1 | 1,782.2 | |
Gross Profit | 292.7 | 288.8 | 411.5 | 330 | 380.6 | 378.2 | |
Operating Expenses & Income | |||||||
Operating Income | 162.9 | 130.8 | 239.9 | 158.3 | 251.7 | 243.4 | |
Total Operating Expenses | 129.8 | 158 | 171.6 | 171.7 | 1,903 | 888.6 | |
R&D Expenses | 49.19 | 65.8 | 70.23 | 52.87 | 58.48 | 55.46 | |
Selling General & Admin Expenses | 62.89 | 68.34 | 95.68 | 68.77 | 27.68 | 96.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.85) | (3.779) | (13.68) | (39.77) | (11.98) | (6.724276) | |
Interest Income | 4.897908 | 4.487923 | 13.69 | 9.085714 | 4.92437 | 3.333047 | |
Income Tax Expense | 14.16 | 7.058156 | 28.55 | 10.99 | - | 20.53 | |
Net Income | |||||||
Net Income | 143.9 | 119.1 | 202.5 | 143.7 | 199.5 | 192.4 | |
Supplemental | |||||||
EBIT | 184.5 | 134.2 | 255.1 | 197.8 | - | - | |
EBITDA | 221.8 | 179.2 | 305.9 | 253.8 | - | - | |