
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 883.8 | 1,133.8 | 1,358.6 | 1,664.8 | 1,836.4 | 1,939.7 | |
COGS | 784.1 | 992.3 | 1,164.4 | 1,388.8 | 1,556.8 | 1,654.4 | |
Gross Profit | 99.71 | 141.5 | 194.2 | 276 | 279.6 | 285.4 | |
Operating Expenses & Income | |||||||
Operating Income | 13.91 | 19.77 | 34.19 | 40.63 | 53.26 | 50.98 | |
Total Operating Expenses | 85.8 | 121.7 | 160 | 235.4 | 1,783.1 | 1,058.1 | |
R&D Expenses | 36.1 | 46.53 | 59.72 | 73.5 | 80.3 | 80.8 | |
Selling General & Admin Expenses | 36.7 | 43.87 | 50.38 | 75.96 | 64.58 | 127.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.51) | (14.53) | (16.83) | (25.77) | (21.28) | (22.37) | |
Interest Income | 9.937624 | 7.613311 | 6.7356 | 2.436848 | 1.633715 | 1.137058 | |
Income Tax Expense | 0.682828 | (1.127492) | (2.054905) | 7.257793 | - | 2.244689 | |
Net Income | |||||||
Net Income | 17.73 | 21.92 | 32.85 | 18.86 | (163) | (161.5) | |
Supplemental | |||||||
EBIT | 30.21 | 34.01 | 50.71 | 66.31 | - | - | |
EBITDA | 34.66 | 40.7 | 65.01 | 80.18 | - | - | |