
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,571.9 | 2,703.1 | 2,870 | 3,797.5 | 4,462 | 4,615.3 | |
COGS | 2,177.2 | 2,226.6 | 2,319.8 | 3,009.1 | 3,576.6 | 3,722.4 | |
Gross Profit | 394.7 | 476.5 | 550.2 | 788.4 | 885.4 | 892.9 | |
Operating Expenses & Income | |||||||
Operating Income | 125.7 | 107.6 | 211.3 | 301.9 | 329.8 | 249.4 | |
Total Operating Expenses | 269 | 368.8 | 338.9 | 486.5 | 4,132.3 | 2,390.9 | |
R&D Expenses | 131.7 | 197.9 | 230.2 | 212.6 | 299.1 | 320.6 | |
Selling General & Admin Expenses | 82.69 | 136.5 | 151.9 | 156 | 76.52 | 266.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.03073) | (20.06) | (21.85) | (31.08) | (27.4) | (25.17) | |
Interest Income | 3.670061 | 3.706437 | 5.530692 | 17.62 | 22.06 | 14.43 | |
Income Tax Expense | 13.92 | 21.63 | 16.81 | 31.58 | - | 23.37 | |
Net Income | |||||||
Net Income | 111.1 | 90.42 | 195.7 | 268 | 244 | 181.9 | |
Supplemental | |||||||
EBIT | 132 | 129.8 | 232.8 | 331.1 | - | - | |
EBITDA | 180.2 | 206.2 | 327.2 | 432.9 | - | - | |