
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,757.1 | 1,990.2 | 176 | 228.3 | 1,627.8 | 3,110.6 | |
COGS | 1,262.8 | 1,386.1 | 126.5 | 149.1 | 1,091.9 | 2,019.5 | |
Gross Profit | 494.3 | 604.2 | 49.53 | 79.26 | 535.9 | 1,091.1 | |
Operating Expenses & Income | |||||||
Operating Income | 188.2 | 189.2 | (3.485585) | 20 | 122.2 | 318.9 | |
Total Operating Expenses | 306.1 | 414.9 | 53.01 | 59.26 | 413.7 | 772.2 | |
R&D Expenses | 50.13 | 65.76 | 9.048183 | 10.74 | 85.8 | 152.5 | |
Selling General & Admin Expenses | 103.6 | 89.81 | 12.39 | 13.49 | 105.4 | 187.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.67) | (13.22) | (1.205046) | (1.413602) | (8.697) | (12.33) | |
Interest Income | 12.21 | 14.75 | 2.549436 | 2.744558 | 6.167 | 7.057 | |
Income Tax Expense | 26.37 | 22.12 | (1.498706) | 2.581712 | 17.4 | 53.06 | |
Net Income | |||||||
Net Income | 144.5 | 139.4 | (4.754607) | 14.48 | 97.6 | 251.2 | |
Supplemental | |||||||
EBIT | 160.9 | 218.6 | (3.98605) | 18.5 | 92.91 | 302.7 | |
EBITDA | 184.4 | 244.5 | (0.328906) | 25.71 | 136.3 | 398.7 | |