

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,573.4 | 3,329.6 | 5,666.8 | 6,946 | 7,513.3 | 8,237.9 | |
COGS | 2,211.9 | 3,020.6 | 5,254 | 6,439.5 | 6,895 | 7,536.3 | |
Gross Profit | 361.6 | 309 | 412.8 | 506.5 | 618.3 | 701.6 | |
Operating Expenses & Income | |||||||
Operating Income | 149 | 231.8 | 165.1 | 236 | 355.1 | 428.3 | |
Total Operating Expenses | 286.1 | 227.6 | 247.7 | 270.5 | 263.2 | 273.2 | |
R&D Expenses | 19.8 | 16.17 | 20.38 | 26.66 | 28.11 | 30.73 | |
Selling General & Admin Expenses | 125.3 | 106.2 | 110.2 | 123.6 | 128.3 | 130.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.011) | (2.283) | (0.329) | (0.968) | (1.702) | (1.915) | |
Interest Income | 7.596 | 10.11 | 17.31 | 27.01 | 28.07 | 29.9 | |
Income Tax Expense | 9.606 | 4.607 | (17.14) | (10.26) | 73.77 | 113.8 | |
Net Income | |||||||
Net Income | 130.2 | 199.1 | 232.2 | 300.5 | 314.9 | 380.6 | |
Supplemental | |||||||
EBIT | 149 | 231.8 | 192.8 | 270.6 | 355.1 | 458.8 | |
EBITDA | 173.7 | 243.4 | 203 | 282.9 | 369.8 | 471.2 | |