

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,997.8 | 2,994.9 | 3,234.2 | 3,915.1 | 3,970.8 | 3,452.7 | |
COGS | 1,472.7 | 2,082.3 | 2,227.8 | 2,780.5 | 2,796.5 | 2,530.7 | |
Gross Profit | 525 | 912.6 | 1,006.4 | 1,134.6 | 1,174.2 | 922 | |
Operating Expenses & Income | |||||||
Operating Income | 259.1 | 659.1 | 481.8 | 561.3 | (0.574) | (233.4) | |
Total Operating Expenses | 284.5 | 393.9 | 524.6 | 573.4 | 1,174.8 | 1,155.4 | |
R&D Expenses | 49 | 71.29 | 108.8 | 128.2 | 170.1 | 170.3 | |
Selling General & Admin Expenses | 132 | 189.3 | 232.1 | 238.3 | 292.1 | 318.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.664) | (25.68) | (54.96) | (54.27) | (48.55) | (64.12) | |
Interest Income | 4.759 | 8.646 | 23.64 | 25.35 | 11.01 | 10.2 | |
Income Tax Expense | 40.28 | 123.5 | 88.94 | 123.9 | (14.41) | (48.36) | |
Net Income | |||||||
Net Income | 207.5 | 508.5 | 378.7 | 427.7 | (31.37) | (196.2) | |
Supplemental | |||||||
EBIT | 259.1 | 659.1 | 533.6 | 632.9 | (0.574) | (209.9) | |
EBITDA | 360.2 | 759.8 | 666.5 | 777.9 | 177.5 | (21.16) | |