
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,759.2 | 4,432 | 4,519.1 | 5,022 | 5,576.9 | 5,681.9 | |
COGS | 3,194.7 | 3,608.8 | 3,586.2 | 3,878.3 | 4,398 | 4,599.4 | |
Gross Profit | 564.5 | 823.2 | 932.9 | 1,143.7 | 1,178.8 | 1,082.6 | |
Operating Expenses & Income | |||||||
Operating Income | 240.7 | 442.1 | 550.5 | 762.4 | 688.2 | 589.2 | |
Total Operating Expenses | 323.8 | 381 | 382.4 | 381.3 | 4,888.7 | 2,886.3 | |
R&D Expenses | 133 | 160.2 | 161.9 | 204.1 | 231.4 | 243.8 | |
Selling General & Admin Expenses | 120 | 156 | 148.5 | 151.7 | 88.47 | 84.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.16) | (52.77) | (53.38) | (40.31) | (6.2117) | (6.942565) | |
Interest Income | 44.63 | 41.95 | 43.77 | 52.05 | 35.33 | 21.86 | |
Income Tax Expense | 32.3 | 39.45 | 80.73 | 101.8 | - | 64.71 | |
Net Income | |||||||
Net Income | 209.7 | 434 | 495.5 | 674.7 | 684 | 540.7 | |
Supplemental | |||||||
EBIT | 254 | 434.7 | 540.3 | 697.4 | - | - | |
EBITDA | 445.5 | 719.3 | 862.3 | 1,009.9 | - | - | |