

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 857.3 | 961.3 | 1,121.5 | 1,669.6 | 2,294.5 | 2,168.9 | |
COGS | 644.3 | 735.7 | 858.5 | 1,327 | 1,911.8 | 1,816.7 | |
Gross Profit | 213 | 225.6 | 263 | 342.6 | 382.7 | 352.2 | |
Operating Expenses & Income | |||||||
Operating Income | 148.6 | 367 | 184.5 | 202.1 | 167.9 | 149 | |
Total Operating Expenses | 64.39 | (141.5) | 78.45 | 140.4 | 2,126.5 | 1,084.9 | |
R&D Expenses | 34.03 | 41.6 | 45.6 | 60.64 | 88.05 | 84.87 | |
Selling General & Admin Expenses | 48.2 | 62.58 | 86.45 | 110.8 | 34.21 | 172.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.346377) | (7.247172) | (9.906319) | (11.27) | (8.369929) | (7.245937) | |
Interest Income | 3.374711 | 3.298896 | 1.816779 | 2.245597 | 2.031543 | 1.339476 | |
Income Tax Expense | 15.88 | 57.65 | 16.76 | 18.72 | - | 12.73 | |
Net Income | |||||||
Net Income | 98.41 | 277.3 | 123.9 | 137.9 | 119.6 | 104.3 | |
Supplemental | |||||||
EBIT | 119.7 | 109.7 | 109.4 | 134.6 | - | - | |
EBITDA | 151.8 | 144.2 | 147.5 | 188.8 | - | - | |