
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 975.8 | 2,005.7 | 1,963.1 | 2,429.8 | 3,874.4 | 4,415.8 | |
COGS | 779.9 | 1,695.1 | 1,674.1 | 2,099.6 | 3,259 | 3,694.6 | |
Gross Profit | 195.9 | 310.6 | 289.1 | 330.1 | 615.3 | 721.2 | |
Operating Expenses & Income | |||||||
Operating Income | 34.22 | (2.694123) | 77.57 | 50.22 | 187.3 | 308.3 | |
Total Operating Expenses | 161.6 | 313.3 | 211.5 | 279.9 | 3,687.1 | 2,582.8 | |
R&D Expenses | 91.9 | 147.9 | 145.6 | 191.5 | 277.6 | 305.9 | |
Selling General & Admin Expenses | 38.17 | 62.89 | 66.24 | 88.28 | 60.1 | 151.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.16) | (20.17) | (27.84) | (19.36) | (27.27) | (25.27) | |
Interest Income | 1.059756 | 9.433707 | 22.23 | 17.25 | 17.76 | 11.1 | |
Income Tax Expense | (9.30444) | (29.9) | (5.389626) | (23.2) | - | 3.436551 | |
Net Income | |||||||
Net Income | 46.84 | 24.64 | 82.36 | 71 | 185.8 | 231.8 | |
Supplemental | |||||||
EBIT | 50.69 | 14.91 | 104.8 | 67.17 | - | - | |
EBITDA | 86.42 | 65.47 | 166.3 | 143 | - | - | |