
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,764.4 | 5,248.3 | 6,760.8 | 5,563 | 6,653.5 | 6,737.1 | |
COGS | 3,418.1 | 4,726.2 | 6,215.1 | 5,177.2 | 6,155 | 6,268.8 | |
Gross Profit | 346.3 | 522.1 | 545.7 | 385.8 | 498.5 | 468.3 | |
Operating Expenses & Income | |||||||
Operating Income | 93.96 | 204 | 227.1 | 100.6 | 192.3 | 154.8 | |
Total Operating Expenses | 252.4 | 318.1 | 318.5 | 285.2 | 6,461.3 | 4,650.3 | |
R&D Expenses | 35.71 | 70.09 | 92.62 | 91.51 | 92.43 | 96.27 | |
Selling General & Admin Expenses | 150.8 | 179.1 | 161.2 | 170.7 | 98.98 | 178.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.49) | (22.5) | (20.65) | (23.04) | (19.43) | (18.58) | |
Interest Income | 5.293882 | 6.99171 | 8.421894 | 8.830766 | 9.17502 | 5.887783 | |
Income Tax Expense | 18.7 | 73.71 | 8.466905 | 25.27 | - | 11.08 | |
Net Income | |||||||
Net Income | 36.31 | 230.1 | 127 | 46.89 | 83.58 | 50.94 | |
Supplemental | |||||||
EBIT | 112.6 | 399.5 | 245.8 | 136.5 | - | - | |
EBITDA | 200.4 | 489.8 | 346 | 238.5 | - | - | |