
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,039.2 | 2,622.6 | 3,904.5 | 4,098.8 | 4,376.4 | 4,414 | |
COGS | 1,603.4 | 2,018.3 | 2,978.6 | 3,244.5 | 3,569.7 | 3,628.7 | |
Gross Profit | 435.8 | 604.3 | 925.9 | 854.3 | 806.7 | 785.3 | |
Operating Expenses & Income | |||||||
Operating Income | 94.69 | 127.2 | 331.5 | 178.7 | 268.8 | 186.4 | |
Total Operating Expenses | 341.1 | 477.1 | 594.4 | 675.6 | 537.9 | 2,366.5 | |
R&D Expenses | 116.9 | 128.4 | 180.4 | 208.4 | 196.5 | 209.8 | |
Selling General & Admin Expenses | 87.75 | 92.96 | 114.3 | 137.5 | 138.7 | 371.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.43) | (40.1) | (50.39) | (40.4) | (19.53) | (11.7) | |
Interest Income | 3.896491 | 7.024294 | 11.74 | 6.927649 | 1.537866 | 0.838788 | |
Income Tax Expense | 7.428406 | 12.3 | 29.8 | (1.786421) | 18.69 | (5.6911) | |
Net Income | |||||||
Net Income | 88.61 | 114.4 | 299.1 | 177.8 | 258 | 212.8 | |
Supplemental | |||||||
EBIT | 36.59 | 142.2 | 311.8 | 184.8 | 268.8 | - | |
EBITDA | 71.16 | 188 | 368.8 | 247 | 335.7 | - | |