

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,328.1 | 2,796 | 4,006.3 | 3,662.6 | 4,158.7 | 4,220.8 | |
COGS | 1,755.7 | 1,917 | 2,846.1 | 2,677.8 | 2,863.8 | 2,894.3 | |
Gross Profit | 572.4 | 879 | 1,160.2 | 984.8 | 1,294.4 | 1,325.9 | |
Operating Expenses & Income | |||||||
Operating Income | 15.51 | 210.6 | 345.2 | 114.7 | 281.6 | 270.5 | |
Total Operating Expenses | 556.9 | 668.4 | 815 | 870.1 | 3,877.2 | 2,547.9 | |
R&D Expenses | 109 | 124.7 | 166.9 | 169.5 | 183.8 | 190.2 | |
Selling General & Admin Expenses | 126.8 | 128.4 | 177.5 | 211.6 | 261.4 | 658 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.615155) | (5.216049) | (5.410075) | (5.080071) | (1.281308) | (1.369156) | |
Interest Income | 3.367873 | 5.065547 | 9.28359 | 6.079987 | 26.88 | 20.41 | |
Income Tax Expense | (14.33) | 6.168859 | 27.81 | 8.688365 | - | 10.25 | |
Net Income | |||||||
Net Income | 29.94 | 203 | 315.7 | 116.9 | 253.9 | 256.8 | |
Supplemental | |||||||
EBIT | 17.31 | 212.5 | 342.7 | 116.5 | - | - | |
EBITDA | 81.86 | 269.1 | 401.8 | 196.3 | 281.6 | - | |