
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,185.9 | 2,491.7 | 2,818.8 | 2,931.4 | 3,436.9 | 6,540.5 | |
COGS | 1,640.9 | 1,906 | 2,455 | 2,377.3 | 2,838.3 | 5,438.8 | |
Gross Profit | 545 | 585.6 | 363.8 | 554.1 | 598.5 | 1,101.7 | |
Operating Expenses & Income | |||||||
Operating Income | 45.53 | 124.5 | 122.8 | 129.7 | 149.7 | 284.3 | |
Total Operating Expenses | 491.5 | 453 | 241.1 | 424.4 | 448.8 | 817.4 | |
R&D Expenses | 180.1 | 230.5 | 326.4 | 223.6 | 212.2 | 391 | |
Selling General & Admin Expenses | 54.16 | 41.45 | 33.72 | 44.34 | 32.37 | 280.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.948572) | (4.889386) | (6.012505) | (4.434035) | (1.910789) | (43.01) | |
Interest Income | 38.68 | 19.6 | 18.45 | 20.22 | 21.77 | - | |
Income Tax Expense | (5.83134) | 7.058564 | (7.323131) | 10.96 | 6.781061 | 21.4 | |
Net Income | |||||||
Net Income | 50.38 | 102.1 | 131.9 | 120.5 | 143.9 | 275.9 | |
Supplemental | |||||||
EBIT | 40.15 | 84.76 | 125.3 | 93.85 | 122.3 | 238.1 | |
EBITDA | 157.4 | 194 | 259.5 | 214.2 | 253.2 | 494.1 | |