
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,598 | 2,412.8 | 3,055.2 | 2,367.5 | 2,360.5 | 2,684.9 | |
COGS | 1,209.5 | 1,744 | 2,218.3 | 1,733.8 | 1,785.4 | 2,076.7 | |
Gross Profit | 388.5 | 668.8 | 836.9 | 633.7 | 575.1 | 608.2 | |
Operating Expenses & Income | |||||||
Operating Income | 117.6 | 312.5 | 476.1 | 324.3 | 252.5 | 273.5 | |
Total Operating Expenses | 1,480.4 | 2,100.3 | 2,579.1 | 2,043.1 | 2,108.1 | 2,411.4 | |
R&D Expenses | 91.18 | 166 | 171.9 | 146.1 | 149.4 | 155.6 | |
Selling General & Admin Expenses | 91.19 | 119.3 | 86.9 | 46.7 | 50.74 | 184.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.534991) | (7.015757) | (3.58704) | (3.739242) | (4.066883) | (3.984197) | |
Interest Income | 5.082587 | 4.678631 | 10.96 | 8.266238 | 4.257982 | 4.154938 | |
Income Tax Expense | 6.251648 | 24.53 | - | - | - | - | |
Net Income | |||||||
Net Income | 91.66 | 257.9 | 388.2 | 276.4 | 235.1 | 254.4 | |
Supplemental | |||||||
EBIT | 94.1 | 257.7 | - | - | - | - | |
EBITDA | 124.5 | 313.9 | - | - | - | - | |