
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,123 | 1,206.9 | 1,980.9 | 2,662.8 | 3,149.4 | 3,233.4 | |
COGS | 1,001 | 1,052.3 | 1,703.4 | 2,197.6 | 2,656 | 2,759 | |
Gross Profit | 122 | 154.6 | 277.5 | 465.2 | 493.5 | 474.5 | |
Operating Expenses & Income | |||||||
Operating Income | 53.23 | 82.41 | 138.5 | 259.9 | 296.5 | 241 | |
Total Operating Expenses | 68.77 | 72.22 | 138.9 | 205.3 | 2,852.9 | 1,586.7 | |
R&D Expenses | 37.08 | 40.55 | 62.19 | 92.71 | 109.6 | 116.5 | |
Selling General & Admin Expenses | 28.72 | 29.08 | 48.3 | 83.3 | 32.84 | 96.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.574745) | (8.406984) | (9.951572) | (29.16) | (25.27) | (18.75) | |
Interest Income | 2.787842 | 2.022664 | 3.864581 | 3.545734 | 2.731679 | 0.532052 | |
Income Tax Expense | 3.172402 | 6.513027 | 11.58 | 26.63 | - | 16.64 | |
Net Income | |||||||
Net Income | 52.34 | 73.45 | 120.5 | 225.8 | 248 | 242.5 | |
Supplemental | |||||||
EBIT | 62.09 | 88.37 | 147.9 | 288 | - | - | |
EBITDA | 73.22 | 96.59 | 169 | 343.7 | - | - | |