
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 929.7 | 1,148.3 | 1,827 | 2,397.3 | 2,645.9 | 2,621.1 | |
COGS | 716.2 | 937.1 | 1,517.4 | 1,978 | 2,186.6 | 2,171.3 | |
Gross Profit | 213.5 | 211.2 | 309.7 | 419.3 | 459.3 | 449.8 | |
Operating Expenses & Income | |||||||
Operating Income | 108.3 | 71.23 | 160.5 | 255.8 | 267.1 | 341.4 | |
Total Operating Expenses | 105.2 | 140 | 149.2 | 163.6 | 2,378.9 | 1,276.3 | |
R&D Expenses | 38.9 | 51.95 | 74.1 | 92.86 | 104.6 | 108.4 | |
Selling General & Admin Expenses | 48.6 | 48.94 | 63.66 | 81.84 | 28.1 | 126.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.661237) | (21.23) | (25.56) | (35.25) | (32.56) | (29.86) | |
Interest Income | 0.548615 | 1.186401 | 4.6617 | 1.724122 | 1.811359 | 0.623161 | |
Income Tax Expense | 12.12 | (0.0177) | 16.72 | 28.55 | - | 20.91 | |
Net Income | |||||||
Net Income | 97.65 | 75.57 | 146.8 | 224.4 | 240.3 | 239.8 | |
Supplemental | |||||||
EBIT | 119.5 | 93.35 | 190.9 | 293.3 | - | - | |
EBITDA | 159.2 | 143.9 | 262.8 | 387.8 | - | - | |