
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,855.6 | 8,311.8 | 10,385.8 | 11,978.8 | 12,140.4 | 22,933.4 | |
COGS | 4,392.1 | 7,753.4 | 9,816.8 | 11,469.8 | 11,597.3 | 21,933.3 | |
Gross Profit | 463.5 | 558.4 | 569 | 509 | 543.1 | 1,000.1 | |
Operating Expenses & Income | |||||||
Operating Income | 155.3 | 277 | 278.2 | 236.1 | 187.6 | 367.1 | |
Total Operating Expenses | 308.2 | 281.3 | 290.8 | 272.9 | 355.4 | 633 | |
R&D Expenses | 95.29 | 92.17 | 87.27 | 79.18 | 90.92 | 176.7 | |
Selling General & Admin Expenses | 240.6 | 206.5 | 204.4 | 236.5 | 196.3 | 324.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.704) | (19.2) | (26.32) | (30.7) | (27.06) | (61.41) | |
Interest Income | 74.11 | 73.96 | 13.64 | 18.92 | 24.91 | 41.75 | |
Income Tax Expense | 9.666 | 50.04 | 52.31 | 45.85 | 48.82 | 82.79 | |
Net Income | |||||||
Net Income | 54.06 | 135.7 | 65.92 | 140.8 | 111.6 | 108.9 | |
Supplemental | |||||||
EBIT | 154.2 | 278.7 | 171.4 | 187.3 | 177.6 | 350.4 | |
EBITDA | 221.3 | 362.4 | 282.7 | 313.5 | 291 | 594.3 | |