
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,586.8 | 1,604.9 | 3,038.6 | 3,322.4 | 3,149.6 | 3,230 | |
COGS | 1,271.7 | 1,515.1 | 2,436.1 | 2,581.7 | 2,374.1 | 2,456.3 | |
Gross Profit | 315.1 | 89.78 | 602.5 | 740.7 | 775.5 | 773.7 | |
Operating Expenses & Income | |||||||
Operating Income | 52.56 | (211.2) | 238.5 | 347.1 | 419.9 | 406.7 | |
Total Operating Expenses | 262.6 | 301 | 364 | 393.6 | 2,729.7 | 1,554.1 | |
R&D Expenses | 77.54 | 70.41 | 124.3 | 110.3 | 95.95 | 95.96 | |
Selling General & Admin Expenses | 109.4 | 97.37 | 150.4 | 207.8 | 126.8 | 150.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.94) | (29.4) | (23.01) | (12.85) | (3.304439) | (3.022871) | |
Interest Income | 6.613276 | 4.356743 | 7.30287 | 7.601672 | 5.62657 | 5.101838 | |
Income Tax Expense | 6.583449 | (0.204596) | 51.31 | 56.1 | - | 47.45 | |
Net Income | |||||||
Net Income | 42.2 | (223.4) | 147.1 | 219.2 | 241.1 | 247.8 | |
Supplemental | |||||||
EBIT | 86.05 | (186.5) | 256.5 | 342.4 | - | - | |
EBITDA | 190 | (71.5) | 393.4 | 493.2 | - | - | |