| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,149.8 | 1,819.1 | 2,251.8 | 1,508.8 | 1,929.9 | 2,019.1 | |
COGS | 894.2 | 1,447 | 1,814.1 | 1,280.1 | 1,502.4 | 1,555.6 | |
Gross Profit | 255.6 | 372.1 | 437.8 | 228.8 | 427.4 | 463.5 | |
Operating Expenses & Income | |||||||
Operating Income | 30.5 | 94.84 | 110.6 | (110.6) | 148.5 | 138.8 | |
Total Operating Expenses | 225.1 | 277.3 | 327.2 | 339.4 | 1,781.4 | 930.4 | |
R&D Expenses | 59.27 | 88.23 | 110.3 | 89.29 | 115.3 | 120.8 | |
Selling General & Admin Expenses | 77.87 | 99.01 | 113.6 | 116.5 | 55.66 | 176 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.17) | (35.34) | (2.682578) | (73.62) | (73.71) | (73.75) | |
Interest Income | 1.495959 | 2.621916 | 4.243461 | 8.252895 | 3.387567 | 2.59145 | |
Income Tax Expense | 0.0612 | 19.46 | 26.9 | (19.32) | - | 13.1 | |
Net Income | |||||||
Net Income | 30.04 | 66.57 | 93.71 | (80.71) | 19.23 | 70.84 | |
Supplemental | |||||||
EBIT | 75.27 | 121 | 113 | (36.71) | - | - | |
EBITDA | 126 | 182.9 | 193.1 | 79.13 | - | - | |
