
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,593.9 | 2,325.2 | 2,601.6 | 3,605 | 4,605.4 | 4,910.4 | |
COGS | 1,198.4 | 1,656.8 | 1,902.4 | 2,697.3 | 4,064.3 | 4,264.4 | |
Gross Profit | 395.5 | 668.4 | 699.2 | 907.6 | 541.1 | 646.1 | |
Operating Expenses & Income | |||||||
Operating Income | 113.4 | 300.4 | 290.6 | 383.4 | 541.1 | 603.1 | |
Total Operating Expenses | 282.1 | 368 | 408.6 | 524.2 | 3,973.1 | 919.5 | |
R&D Expenses | 98.26 | 124.6 | 171.8 | 217.3 | 262.1 | 410 | |
Selling General & Admin Expenses | 115.2 | 190.5 | 226.8 | 273.3 | 197.2 | 476.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.96) | (65.22) | (28.47) | (54.56) | (84.21) | (89.4) | |
Interest Income | 4.158836 | 10.32 | 25.21 | 20.42 | 20.8 | 14.42 | |
Income Tax Expense | 5.046812 | 59.99 | 69.03 | 108.1 | 56.49 | 25.64 | |
Net Income | |||||||
Net Income | 106.6 | 264.3 | 255.5 | 400.6 | 481.3 | 533.8 | |
Supplemental | |||||||
EBIT | 152.3 | 360.8 | 317.9 | 436.3 | 537.8 | - | |
EBITDA | 219 | 452.7 | 436 | 583.2 | 684.7 | - | |