

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,297.8 | 1,475.1 | 1,475.1 | 1,658.4 | 1,746.5 | 1,931.6 | |
COGS | 1,097.2 | 1,276.5 | 1,274.1 | 1,450.7 | 1,514.7 | 1,687.4 | |
Gross Profit | 200.6 | 198.6 | 201 | 207.7 | 231.8 | 244.3 | |
Operating Expenses & Income | |||||||
Operating Income | 131.3 | 112.1 | 90.03 | 72.36 | 93.92 | 94.72 | |
Total Operating Expenses | 69.3 | 86.5 | 111 | 135.3 | 1,652.6 | 1,068.6 | |
R&D Expenses | 56.39 | 70.33 | 72.82 | 91 | 76.41 | 80.89 | |
Selling General & Admin Expenses | 26.91 | 30.38 | 37.02 | 41.49 | 27.1 | 57.15 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.941642) | (6.68939) | (10.74) | (9.80234) | (24.97) | (31.38) | |
Interest Income | 11.04 | 12.03 | 21.67 | 19.15 | 9.50232 | 4.035563 | |
Income Tax Expense | 11.57 | 0.456941 | 1.65216 | 1.473152 | - | 6.167772 | |
Net Income | |||||||
Net Income | 119.1 | 111.3 | 87.86 | 77.59 | 81.93 | 90.99 | |
Supplemental | |||||||
EBIT | 134.8 | 118 | 100.5 | 81.81 | - | - | |
EBITDA | 157.3 | 143.8 | 128.8 | 121.6 | - | - | |