
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,814.9 | 1,691.1 | 2,100.7 | 2,646.4 | 3,452.3 | 3,674.8 | |
COGS | 1,591.9 | 1,453.6 | 1,741 | 1,977 | 2,505.2 | 2,651.7 | |
Gross Profit | 223 | 237.4 | 359.7 | 669.4 | 947.1 | 1,023.1 | |
Operating Expenses & Income | |||||||
Operating Income | 56.96 | 82.31 | 198.6 | 278.5 | 482.5 | 505.5 | |
Total Operating Expenses | 166 | 155.1 | 161.1 | 390.9 | 2,969.9 | 1,928.6 | |
R&D Expenses | 22.07 | 21.56 | 28.73 | 40.59 | 45.13 | 46.52 | |
Selling General & Admin Expenses | 50.21 | 62.75 | 75.38 | 109.9 | 227.9 | 226.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.11) | (8.249869) | (1.075254) | (33.41) | (36.05) | (32.28) | |
Interest Income | 11.46 | 16.72 | 21 | 18.69 | 12.72 | 8.484434 | |
Income Tax Expense | 10.77 | 13.39 | 40.12 | 78.27 | - | 56.68 | |
Net Income | |||||||
Net Income | 44.36 | 46.19 | 129.9 | 202.6 | 309.1 | 351.6 | |
Supplemental | |||||||
EBIT | 73.81 | 68.64 | 171.9 | 311.2 | - | - | |
EBITDA | 85.15 | 86.14 | 189 | 377.7 | - | - | |