
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,931.1 | 2,192.8 | 2,791.6 | 3,850.7 | 5,038.4 | 5,972.6 | |
COGS | 2,615.8 | 1,952.8 | 2,514.8 | 3,525.8 | 4,578.7 | 5,258.2 | |
Gross Profit | 315.4 | 240 | 276.9 | 324.9 | 459.7 | 714.4 | |
Operating Expenses & Income | |||||||
Operating Income | 59.25 | 28.54 | 44.25 | 46.72 | 206.6 | 387.8 | |
Total Operating Expenses | 256.1 | 211.4 | 232.6 | 278.2 | 4,831.8 | 3,319.8 | |
R&D Expenses | 91.52 | 69.21 | 98.48 | 129.9 | 159.6 | 186.7 | |
Selling General & Admin Expenses | 90.62 | 81.64 | 76.71 | 84.89 | 33.08 | 32.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.67) | (55.58) | (54.11) | (63.94) | (65.4) | (67.12) | |
Interest Income | 0.931408 | 2.443901 | 2.184471 | 3.581657 | 2.176559 | 1.414164 | |
Income Tax Expense | 1.704226 | 0.312196 | 0.005341 | 0.403233 | - | 0.750328 | |
Net Income | |||||||
Net Income | 57.09 | 29.77 | 40.86 | 45.63 | 108.1 | 294.2 | |
Supplemental | |||||||
EBIT | 123.5 | 85.66 | 94.98 | 110 | - | - | |
EBITDA | 177.8 | 135.4 | 145.1 | 159.1 | - | - | |