
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,353.7 | 1,347.4 | 1,904.1 | 2,722 | 1,992.6 | 4,930.2 | |
COGS | 1,516.5 | 1,239.3 | 1,758 | 2,526 | 1,838.3 | 4,591 | |
Gross Profit | 115 | 108.1 | 146.1 | 196 | 154.3 | 339.2 | |
Operating Expenses & Income | |||||||
Operating Income | 32.02 | 28.55 | 37.68 | 98.93 | 55.69 | 127.6 | |
Total Operating Expenses | 62.01 | 73.62 | 108.4 | 97.1 | 98.62 | 211.6 | |
R&D Expenses | 11.92 | 1.102213 | 0.869288 | 1.371636 | 1.127 | 2.248654 | |
Selling General & Admin Expenses | 9.013 | 61.1 | 90.27 | 64.83 | 66.41 | 146.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.843) | (0.844937) | (4.162156) | (17.66) | (18.38) | (37.3) | |
Interest Income | 1.918 | 0.844937 | 4.162156 | 17.66 | 5.592 | 29.3 | |
Income Tax Expense | 11.14 | 9.344283 | 10.08 | 10.57 | 6.431 | 16.7 | |
Net Income | |||||||
Net Income | 36.93 | 23.85 | 25.45 | 63.22 | 5.115 | 39.34 | |
Supplemental | |||||||
EBIT | 43.94 | 29.65 | 39.33 | 100.3 | 56.82 | 129.8 | |
EBITDA | 49 | 33.91 | 52.66 | 104.4 | 61.35 | 139.2 | |