

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,263.4 | 1,483.5 | 1,192 | 1,670 | 1,556.3 | 1,537.1 | |
COGS | 1,076.6 | 1,138.6 | 995.1 | 1,394.4 | 1,127 | 1,058.5 | |
Gross Profit | 186.8 | 345 | 196.9 | 275.7 | 429.3 | 478.6 | |
Operating Expenses & Income | |||||||
Operating Income | 49.31 | 211.6 | (12.06) | 57.21 | 107.9 | 220 | |
Total Operating Expenses | 177 | 204.8 | 196.9 | 235.2 | 321.4 | 258.6 | |
R&D Expenses | 28.74 | 48.73 | 46.71 | 57.93 | 59.04 | 41.3 | |
Selling General & Admin Expenses | 62.67 | 68.53 | 73.94 | 98.86 | 159.6 | 116.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.077) | (11.42) | (8.997) | (6.23) | (10.92) | (8.101) | |
Interest Income | 0.972 | 3.168 | 7.147 | 6.096 | 3.423 | 1.705 | |
Income Tax Expense | 14.72 | 38.87 | 9.62 | 20.79 | 6.737 | 34.95 | |
Net Income | |||||||
Net Income | 31.42 | 143.5 | 2.948 | 93.97 | 82.45 | 243.1 | |
Supplemental | |||||||
EBIT | 29.57 | 179.6 | 11.7 | 133.3 | 107.9 | - | |
EBITDA | 85.45 | 247.5 | 87.24 | 205.8 | 201.5 | 335.3 | |