
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,370.8 | 4,289.5 | 5,703.2 | 6,744.2 | 7,926.8 | 8,199.3 | |
COGS | 1,987.7 | 3,542.4 | 4,709.6 | 5,822.9 | 7,001.4 | 7,388.4 | |
Gross Profit | 383.1 | 747.1 | 993.6 | 921.4 | 925.4 | 810.9 | |
Operating Expenses & Income | |||||||
Operating Income | 63.85 | 279.8 | 455.1 | 400.4 | 243 | 62.25 | |
Total Operating Expenses | 319.2 | 467.3 | 538.5 | 520.9 | 7,683.9 | 4,545 | |
R&D Expenses | 95.51 | 167.1 | 207.3 | 243.2 | 351.8 | 367.7 | |
Selling General & Admin Expenses | 161 | 209 | 253.4 | 274.9 | 107.1 | 381.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.24) | (29.64) | (16.96) | (15.23) | (13.41) | (14.94) | |
Interest Income | 6.19637 | 7.949187 | 6.287692 | 8.776044 | 10.07 | 7.114011 | |
Income Tax Expense | 3.480436 | 22.31 | 50.1 | 39.91 | - | (7.077563) | |
Net Income | |||||||
Net Income | 64.08 | 256.6 | 406.7 | 359.4 | 155 | 52.02 | |
Supplemental | |||||||
EBIT | 90.84 | 281.6 | 460.8 | 385.2 | - | - | |
EBITDA | 148.3 | 348.4 | 548.3 | 501.6 | - | - | |