

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,919.5 | 3,785.6 | 3,086.8 | 3,652.1 | 4,823.4 | 5,216.4 | |
COGS | 2,345 | 3,099.6 | 2,424.8 | 2,892.7 | 3,747.5 | 3,949.5 | |
Gross Profit | 574.5 | 686 | 662 | 759.3 | 1,075.9 | 1,266.9 | |
Operating Expenses & Income | |||||||
Operating Income | 65.78 | 179.3 | 94.82 | 166.6 | 378.4 | 551.6 | |
Total Operating Expenses | 508.7 | 506.7 | 567.2 | 592.7 | 4,445 | 2,785.7 | |
R&D Expenses | 214.8 | 270.4 | 275.8 | 320.4 | 355 | 377.9 | |
Selling General & Admin Expenses | 178.8 | 190.9 | 207.2 | 194.5 | 103 | 365.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.29) | (60.5) | (62.98) | (53.49) | (59.46) | (44.77) | |
Interest Income | 0.64045 | 1.411149 | 7.292682 | 16.4 | 21.5 | 11.27 | |
Income Tax Expense | (1.484789) | 7.043415 | (1.050975) | (3.606032) | - | (17.49) | |
Net Income | |||||||
Net Income | 67.26 | 171.5 | 95.02 | 166.7 | 263.5 | 350.4 | |
Supplemental | |||||||
EBIT | 121.8 | 183.9 | 108.8 | 158.8 | - | - | |
EBITDA | 306.2 | 417.9 | 340.9 | 281.9 | - | - | |