
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,195.3 | 3,944.3 | 4,456.6 | 5,352.2 | 6,395 | 6,920 | |
COGS | 2,850.7 | 3,571.3 | 3,992.9 | 4,804.7 | 5,762.9 | 6,239.6 | |
Gross Profit | 344.6 | 373 | 463.6 | 547.5 | 632.1 | 680.4 | |
Operating Expenses & Income | |||||||
Operating Income | 43.66 | 73.68 | 65.51 | 71.18 | 262 | 239.5 | |
Total Operating Expenses | 300.9 | 299.3 | 398.1 | 476.3 | 6,133 | 3,829.7 | |
R&D Expenses | 106.5 | 147.9 | 177 | 212.1 | 305.8 | 287.3 | |
Selling General & Admin Expenses | 74.55 | 68.77 | 80.19 | 75.15 | 36.25 | 102 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.54) | (100.4) | (102.7) | (114.8) | (130.2) | (71.61) | |
Interest Income | 6.580797 | 13.56 | 15.89 | 3.921299 | 9.97727 | - | |
Income Tax Expense | 0.002647 | 0.194256 | (2.885975) | 9.098466 | - | 10.33 | |
Net Income | |||||||
Net Income | 40.62 | 67.31 | 64.48 | 57.69 | 46.26 | 86.31 | |
Supplemental | |||||||
EBIT | 138 | 166.6 | 163.2 | 180.7 | - | - | |
EBITDA | 259.6 | 282.2 | 281.7 | 303.6 | - | - | |