
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,519.5 | 1,589.4 | 1,914.9 | 2,236.6 | 2,874 | 2,972.6 | |
COGS | 1,173 | 1,369.4 | 1,622.2 | 1,927.5 | 2,452 | 2,535.1 | |
Gross Profit | 346.5 | 220 | 292.7 | 309.2 | 422 | 437.5 | |
Operating Expenses & Income | |||||||
Operating Income | 137.9 | 48.69 | 104 | 119.8 | 178.2 | 186.5 | |
Total Operating Expenses | 208.6 | 171.3 | 188.8 | 189.4 | 2,695.9 | 1,591 | |
R&D Expenses | 58.31 | 62.84 | 81.53 | 77.73 | 106.6 | 113.3 | |
Selling General & Admin Expenses | 99.08 | 61.21 | 71.12 | 66.18 | 48.18 | 16.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.321563) | (3.462905) | (1.590531) | (2.960688) | (1.919547) | (1.337683) | |
Interest Income | 6.966029 | 4.603753 | 7.530707 | 12.5 | 12.7 | 12.21 | |
Income Tax Expense | 29.2 | 0.958532 | 11.49 | 9.29 | - | 6.362905 | |
Net Income | |||||||
Net Income | 96.61 | 37.72 | 82.64 | 95.23 | 117.3 | 117.9 | |
Supplemental | |||||||
EBIT | 145.2 | 56.2 | 112.4 | 121.6 | - | - | |
EBITDA | 233.3 | 159.2 | 226.2 | 238.7 | - | - | |