| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,798.1 | 2,221.2 | 2,511.2 | 3,016.2 | 4,209.2 | 4,197.9 | |
COGS | 1,300.7 | 1,605.2 | 1,857.1 | 2,307.2 | 3,199.5 | 3,199.3 | |
Gross Profit | 497.5 | 616 | 654 | 709 | 1,009.7 | 998.6 | |
Operating Expenses & Income | |||||||
Operating Income | 162 | 183.6 | 131.7 | 118 | 378.2 | 308.4 | |
Total Operating Expenses | 335.4 | 432.3 | 522.4 | 591 | 3,831 | 2,453 | |
R&D Expenses | 76.45 | 97.44 | 154.3 | 170.6 | 192.2 | 203.6 | |
Selling General & Admin Expenses | 103.1 | 149.4 | 150.6 | 158.8 | 119.2 | 351.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.9) | (16.16) | (22.99) | (26.76) | (26.17) | (27.99) | |
Interest Income | 4.039025 | 2.209998 | 13.35 | 12.73 | 3.956128 | 2.993828 | |
Income Tax Expense | 14.52 | 11.39 | 3.91933 | 2.248358 | - | 13.3 | |
Net Income | |||||||
Net Income | 140.3 | 166.3 | 104.9 | 115.6 | 216.8 | 190.9 | |
Supplemental | |||||||
EBIT | 172.1 | 196.8 | 131.1 | 140.1 | - | - | |
EBITDA | 198.7 | 245.4 | 195.3 | 209.9 | - | - | |
