
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,289 | 2,741 | 3,104.9 | 4,240.2 | 4,891.6 | 4,915.4 | |
COGS | 1,687.2 | 2,161.8 | 2,362.1 | 3,306.7 | 3,720.8 | 3,744.4 | |
Gross Profit | 601.8 | 579.2 | 742.8 | 933.5 | 1,170.9 | 1,170.9 | |
Operating Expenses & Income | |||||||
Operating Income | 194.6 | 83.17 | 155.8 | 485.2 | 574.3 | 569.7 | |
Total Operating Expenses | 407.2 | 496 | 587 | 448.3 | 4,317.3 | 2,461.6 | |
R&D Expenses | 63 | 56.64 | 68.24 | 97.45 | 101.4 | 103.5 | |
Selling General & Admin Expenses | 169 | 197.4 | 199.8 | 254 | 191.8 | 431.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.08) | (42.98) | (45.29) | (64.32) | (58.02) | (55.44) | |
Interest Income | 7.40137 | 7.410079 | 7.229015 | 11.5 | 24.43 | 19.57 | |
Income Tax Expense | 21.93 | 24.06 | 38.66 | 78.82 | - | 44.56 | |
Net Income | |||||||
Net Income | 180.1 | 46.91 | 115.6 | 381 | 331.1 | 344.5 | |
Supplemental | |||||||
EBIT | 226.7 | 121.6 | 198.9 | 544.1 | - | - | |
EBITDA | 265.9 | 163.2 | 250.8 | 630.7 | - | - | |