
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,535.9 | 2,519.8 | 2,711.3 | 3,207.5 | 4,074.7 | 4,344.1 | |
COGS | 1,220 | 1,994.9 | 2,678 | 2,784.3 | 3,341.2 | 3,629.9 | |
Gross Profit | 315.9 | 525 | 33.31 | 423.2 | 733.4 | 714.2 | |
Operating Expenses & Income | |||||||
Operating Income | 221.8 | 409.2 | (136.4) | 215.2 | 553.9 | 507.9 | |
Total Operating Expenses | 94.07 | 115.8 | 169.7 | 208 | 179.5 | 1,096.8 | |
R&D Expenses | 3.249866 | 9.738376 | 42.62 | 50.54 | 18.64 | 19.95 | |
Selling General & Admin Expenses | 57.66 | 60.45 | 79.97 | 112 | 72.91 | 147.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.2) | (19.83) | (38.2) | (24.52) | (18.73) | (21.31) | |
Interest Income | 0.692645 | 0.661216 | 5.171804 | 11.36 | 9.354933 | 3.281832 | |
Income Tax Expense | 29.23 | 50.89 | (34.81) | 31.4 | 64.89 | 55.37 | |
Net Income | |||||||
Net Income | 189.1 | 347 | (91.46) | 176.1 | 453.8 | 422.9 | |
Supplemental | |||||||
EBIT | 240.5 | 432.8 | (95.07) | 241.3 | 559.5 | - | |
EBITDA | 326.9 | 544 | 37.23 | 387.4 | 703.7 | - | |