
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,407.9 | 7,360.5 | 6,434.3 | 8,601 | 11,275.2 | 21,138 | |
COGS | 6,057 | 7,166.4 | 6,174.2 | 8,320.6 | 10,913.2 | 20,469 | |
Gross Profit | 350.9 | 194.1 | 260.1 | 280.5 | 362 | 669 | |
Operating Expenses & Income | |||||||
Operating Income | 291.7 | 145.5 | 114.1 | 108.6 | 201.8 | 367.3 | |
Total Operating Expenses | 65.08 | 48.61 | 146 | 171.9 | 160.2 | 301.7 | |
R&D Expenses | 11.22 | 15.46 | 8.016486 | 9.060236 | 11.38 | 16.28 | |
Selling General & Admin Expenses | 53.42 | 72.39 | 67.33 | 77.81 | 81.99 | 120.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.29) | (18.88) | (18.9) | (19.41) | (17.93) | (49.72) | |
Interest Income | 1.342639 | 14.15 | 7.511818 | 2.128338 | 22.06 | 25.95 | |
Income Tax Expense | 63.87 | 31.05 | 23.87 | 19.06 | 39.76 | 78.37 | |
Net Income | |||||||
Net Income | 207.9 | 100.3 | 82.35 | 88.21 | 140.9 | 271.4 | |
Supplemental | |||||||
EBIT | 293 | 150.2 | 125.5 | 112 | 201.8 | 366.7 | |
EBITDA | 305.6 | 165.6 | 137.1 | 117.3 | 205.2 | 380 | |