
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 818.5 | 1,592.7 | 1,835.3 | 2,164.5 | 2,781.8 | 2,610.1 | |
COGS | 664.5 | 1,313.6 | 1,503.4 | 1,795.8 | 2,344.8 | 2,201 | |
Gross Profit | 153.9 | 279 | 331.9 | 368.7 | 437 | 409.1 | |
Operating Expenses & Income | |||||||
Operating Income | 93.48 | 175.2 | 231.5 | 259.4 | 308.8 | 283.5 | |
Total Operating Expenses | 60.45 | 103.8 | 100.5 | 109.3 | 2,473 | 1,166.3 | |
R&D Expenses | 27.6 | 47.96 | 51.67 | 62.48 | 74.26 | 75.6 | |
Selling General & Admin Expenses | 2.740758 | 21.8 | 28 | 30.92 | 16.47 | 48.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.520172) | (2.128322) | (3.843971) | (1.550541) | (0.270815) | (0.517409) | |
Interest Income | 0.182948 | 0.109286 | 0.61934 | 12.55 | 3.15794 | 2.578976 | |
Income Tax Expense | 10.38 | 20.81 | 36.08 | 33.82 | - | 22.27 | |
Net Income | |||||||
Net Income | 80.34 | 154.5 | 198.1 | 227.8 | 260.8 | 248.8 | |
Supplemental | |||||||
EBIT | 92.46 | 177.4 | 238 | 263.2 | - | - | |
EBITDA | 103.5 | 185.1 | 257.4 | 293.3 | - | - | |