
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,154.1 | 1,685 | 1,675.4 | 1,747.5 | 2,532.6 | 2,664.7 | |
COGS | 896.6 | 1,367.7 | 1,385.5 | 1,300.6 | 1,504.1 | 1,542.9 | |
Gross Profit | 257.5 | 317.3 | 289.9 | 446.9 | 1,028.6 | 1,121.9 | |
Operating Expenses & Income | |||||||
Operating Income | 174.5 | 234.4 | 125.3 | 192.4 | 708.2 | 776.7 | |
Total Operating Expenses | 83.06 | 82.96 | 164.6 | 254.5 | 1,824.5 | 1,111.8 | |
R&D Expenses | 62.25 | 85.54 | 121.5 | 114.5 | 127.3 | 130.8 | |
Selling General & Admin Expenses | 34.83 | 67.26 | 114.8 | 133.4 | 74.69 | 162.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.991252) | (2.23887) | (3.738448) | (14.49) | (10.92) | (9.618435) | |
Interest Income | 4.754243 | 14.92 | 37.37 | 28.69 | 9.730168 | 7.301091 | |
Income Tax Expense | 21.25 | 24.09 | 2.533323 | (20.6) | - | 39.77 | |
Net Income | |||||||
Net Income | 162.4 | 201.1 | 81.47 | 72.07 | 334.9 | 375.2 | |
Supplemental | |||||||
EBIT | 184.7 | 236.8 | 120.3 | 204.6 | - | - | |
EBITDA | 210.5 | 267.4 | 167.1 | 252.7 | - | - | |