
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 816.8 | 1,087.4 | 1,376.2 | 1,603.5 | 2,012.1 | 2,042 | |
COGS | 651.6 | 940 | 1,129.5 | 1,285.7 | 1,529.2 | 1,556.2 | |
Gross Profit | 165.2 | 147.4 | 246.7 | 317.9 | 483 | 485.8 | |
Operating Expenses & Income | |||||||
Operating Income | 15.3 | (44.9) | 37.76 | 111.2 | 206.7 | 187.7 | |
Total Operating Expenses | 149.9 | 192.3 | 209 | 206.7 | 1,805.4 | 1,101 | |
R&D Expenses | 50.21 | 49.61 | 51.35 | 67.69 | 85.05 | 86.71 | |
Selling General & Admin Expenses | 64.87 | 84.98 | 81.89 | 91.72 | 95.87 | 157.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.94) | (27.34) | (20.37) | (18.23) | (20.01) | (22.54) | |
Interest Income | 1.888485 | 1.732717 | 4.093311 | 7.820187 | 7.154564 | 5.972997 | |
Income Tax Expense | (3.534794) | 8.290582 | 9.105465 | 6.909397 | - | 10.92 | |
Net Income | |||||||
Net Income | 22.09 | (37.63) | 40.7 | 106.7 | 145.9 | 129.2 | |
Supplemental | |||||||
EBIT | 37.53 | (19.18) | 58.31 | 129.7 | - | - | |
EBITDA | 95.23 | 82.35 | 166.9 | 239 | - | - | |