
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,177.9 | 1,386.4 | 1,819.4 | 2,531 | 3,549 | 3,741.1 | |
COGS | 924.5 | 1,117.4 | 1,444.3 | 2,001 | 2,891.2 | 3,040 | |
Gross Profit | 253.4 | 269 | 375.2 | 530 | 657.8 | 701 | |
Operating Expenses & Income | |||||||
Operating Income | 47.93 | 41.57 | 86.64 | 145.5 | 192.5 | 182.5 | |
Total Operating Expenses | 211.7 | 229.7 | 288.5 | 384.5 | 465.3 | 518.5 | |
R&D Expenses | 80.48 | 99.67 | 118.2 | 150.1 | 215.7 | 231.4 | |
Selling General & Admin Expenses | 25.01 | 29.03 | 109.3 | 48.25 | 82 | 217 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.887365) | (5.34619) | (7.273803) | (3.881274) | (2.314757) | (3.028959) | |
Interest Income | 1.359222 | 0.949326 | 1.714729 | 3.574712 | 3.99216 | 1.855361 | |
Income Tax Expense | 2.102287 | 0.369207 | (0.862486) | (15.56) | (11.48) | (10.28) | |
Net Income | |||||||
Net Income | 25.59 | 15.82 | 77.2 | 140.1 | 180.5 | 190.9 | |
Supplemental | |||||||
EBIT | 32.58 | 23.98 | 91.28 | 147 | 192 | - | |
EBITDA | 115.1 | 106.9 | 182.5 | 234.3 | 287.9 | 221.2 | |