
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,520.8 | 3,490.5 | 4,102.9 | 4,709 | 4,494.6 | - | |
COGS | 1,794 | 2,553.8 | 2,998.9 | 3,531.5 | 3,527.9 | - | |
Gross Profit | 726.8 | 936.7 | 1,104 | 1,177.5 | 966.7 | - | |
Operating Expenses & Income | |||||||
Operating Income | 267.9 | 365.7 | 427.9 | 453 | 194.7 | - | |
Total Operating Expenses | 2,252.9 | 3,124.9 | 3,675 | 4,255.9 | 4,300 | - | |
R&D Expenses | 64.31 | 96.55 | 126.1 | 136.3 | 168.2 | 140.8 | |
Selling General & Admin Expenses | 267.4 | 353.9 | 251.8 | 266.8 | 266.3 | 267.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.7) | (36.49) | (38.18) | (63.18) | (64.97) | (61.54) | |
Interest Income | 3.218562 | 10.39 | 12.5 | 12.47 | 5.546753 | 2.161753 | |
Income Tax Expense | 0.560787 | 0.0761 | - | - | - | - | |
Net Income | |||||||
Net Income | 169 | 233.3 | 268.4 | 97.13 | (211.7) | - | |
Supplemental | |||||||
EBIT | 228.4 | 251.7 | - | - | - | - | |
EBITDA | 298.9 | 445.7 | - | - | - | - | |