
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,417.7 | 4,223.2 | 4,622 | 4,765.9 | 5,754 | 10,674.3 | |
COGS | 3,030.6 | 3,727.6 | 4,002.6 | 4,141 | 4,961.5 | 9,191.8 | |
Gross Profit | 387.1 | 495.6 | 619.5 | 624.9 | 792.5 | 1,482.5 | |
Operating Expenses & Income | |||||||
Operating Income | 68.52 | 111.1 | 127.7 | 103.5 | 88.75 | 248 | |
Total Operating Expenses | 318.6 | 384.6 | 491.8 | 521.4 | 678.3 | 1,234.5 | |
R&D Expenses | 95.83 | 132.9 | 172.2 | 217.2 | 234 | 461.4 | |
Selling General & Admin Expenses | 27.88 | 78.64 | 90.24 | 97.58 | 104.6 | 339.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.38) | (21.87) | (19.99) | (20.66) | (20.03) | (42.96) | |
Interest Income | 12.33 | 3.120396 | 9.775093 | 14.34 | 7.974 | 12.49 | |
Income Tax Expense | 2.331 | 3.724343 | 5.031218 | 8.79807 | 11.49 | 33.22 | |
Net Income | |||||||
Net Income | 59.26 | 104.2 | 132.4 | 109.7 | 170.6 | 295.8 | |
Supplemental | |||||||
EBIT | 76.97 | 129.8 | 157.4 | 78.32 | 207.5 | 224.4 | |
EBITDA | 140.4 | 196.4 | 240.8 | 159.1 | 334.8 | 451.1 | |