
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,421.7 | 2,729.5 | 3,606.5 | 3,945.3 | 4,518.5 | 4,788.2 | |
COGS | 1,231.4 | 2,466.8 | 3,208.2 | 3,368.9 | 3,620.4 | 3,843 | |
Gross Profit | 190.4 | 262.7 | 398.2 | 576.4 | 898.1 | 945.1 | |
Operating Expenses & Income | |||||||
Operating Income | 23.7 | 149.4 | 143.5 | 168.3 | 409.5 | 415.4 | |
Total Operating Expenses | 166.7 | 113.3 | 254.7 | 408.1 | 4,109 | 2,472.6 | |
R&D Expenses | 63.25 | 38.44 | 39.46 | 56.15 | 50.6 | 51.35 | |
Selling General & Admin Expenses | 111.4 | 142.2 | 214.8 | 255.8 | 186.4 | 179.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.32) | (15.98) | (29.07) | (32.39) | (43.96) | (44.98) | |
Interest Income | 3.141207 | 4.90234 | 7.979993 | 5.756095 | 9.917616 | 9.300217 | |
Income Tax Expense | (6.055523) | 9.0562 | 37.67 | 28 | - | 56.55 | |
Net Income | |||||||
Net Income | 25.97 | 138.4 | 101.6 | 138.5 | 298.4 | 342.5 | |
Supplemental | |||||||
EBIT | 33.96 | 51.27 | 130.4 | 180.3 | - | - | |
EBITDA | 65.06 | 84.43 | 177.6 | 235.1 | - | - | |