| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 749.9 | 1,107.2 | 1,519.6 | 1,753.4 | 1,928 | 1,983.6 | |
COGS | 606.1 | 901.2 | 1,409.1 | 1,499.1 | 1,599.1 | 1,658.5 | |
Gross Profit | 143.9 | 206 | 110.6 | 254.3 | 328.9 | 325.1 | |
Operating Expenses & Income | |||||||
Operating Income | 13.12 | 36.11 | (108.4) | 83.43 | 162.6 | 135 | |
Total Operating Expenses | 130.7 | 169.9 | 218.9 | 170.9 | 1,765.4 | 1,048.5 | |
R&D Expenses | 27.13 | 44.07 | 55.62 | 60.59 | 67.43 | 69.87 | |
Selling General & Admin Expenses | 64.74 | 68.92 | 62.1 | 68.49 | 39.24 | 85.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.7) | (32.28) | (30.37) | (18.42) | (12.69) | (13.62) | |
Interest Income | 1.550759 | 2.039459 | 4.310602 | 3.209167 | 3.03681 | 5.748969 | |
Income Tax Expense | (3.698208) | (0.041) | (6.682039) | 18.38 | - | 7.781523 | |
Net Income | |||||||
Net Income | 20.04 | 36.99 | (105.7) | 50.61 | 90.09 | 80.04 | |
Supplemental | |||||||
EBIT | 41.08 | 67.64 | (98.72) | 98.03 | - | - | |
EBITDA | 139.4 | 191.9 | 37.32 | 249.6 | - | - | |
