
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,058 | 4,124.5 | 4,345.9 | 5,030.8 | 6,526.7 | 6,989.1 | |
COGS | 2,598.7 | 3,459.8 | 3,556.3 | 4,146 | 5,255.8 | 5,636.1 | |
Gross Profit | 459.3 | 664.7 | 789.7 | 884.8 | 1,270.9 | 1,353 | |
Operating Expenses & Income | |||||||
Operating Income | (23.2) | 45.51 | 89.17 | 216.3 | 518 | 522.9 | |
Total Operating Expenses | 482.5 | 619.2 | 700.5 | 668.5 | 6,008.7 | 3,702.9 | |
R&D Expenses | 201.5 | 249.4 | 231.3 | 263.2 | 351 | 374.1 | |
Selling General & Admin Expenses | 227 | 285.9 | 299.9 | 267.8 | 172 | 385.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.43) | (67.14) | (55.39) | (32.16) | (36.03) | (39.2) | |
Interest Income | 11.71 | 6.819822 | 19.61 | 14.36 | 4.289667 | 4.304992 | |
Income Tax Expense | 2.708728 | (33.5) | 11.78 | 37.48 | - | 26.6 | |
Net Income | |||||||
Net Income | 30.09 | 96.19 | 103.2 | 188.9 | 364.6 | 384.2 | |
Supplemental | |||||||
EBIT | (112.9) | (39.08) | 125.6 | 208.4 | - | - | |
EBITDA | 18.73 | 122.9 | 303.4 | 392.5 | - | - | |