
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,118.2 | 2,356.9 | 1,686.3 | 1,388.3 | 1,675.1 | 1,905.7 | |
COGS | 825.3 | 1,890.8 | 1,329.7 | 1,128.7 | 1,403.9 | 1,596.9 | |
Gross Profit | 292.9 | 466.1 | 356.5 | 259.6 | 271.2 | 308.8 | |
Operating Expenses & Income | |||||||
Operating Income | 128.6 | 202.9 | 109.5 | 46.19 | 124.8 | 138.2 | |
Total Operating Expenses | 164.3 | 263.2 | 247 | 213.4 | 1,550.3 | 1,044.7 | |
R&D Expenses | 40.5 | 78.48 | 53.14 | 55.58 | 56.92 | 58.69 | |
Selling General & Admin Expenses | 51.23 | 105.9 | 85.48 | 65.1 | 51.81 | 70.03 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.31) | (33.49) | (50.95) | (66.83) | (58.24) | (57.98) | |
Interest Income | 1.361005 | 4.420608 | 4.585645 | 3.02292 | 1.193873 | 0.737898 | |
Income Tax Expense | 13.46 | 29.63 | 18.23 | (3.542049) | - | (3.911502) | |
Net Income | |||||||
Net Income | 99.84 | 160.6 | 82.91 | 49.55 | 54.17 | 85.76 | |
Supplemental | |||||||
EBIT | 123 | 205.7 | 147.2 | 112.5 | - | - | |
EBITDA | 156.2 | 263.3 | 235.1 | 241.8 | - | - | |