
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,594 | 2,200 | 2,782.7 | 2,808.4 | 4,188.8 | 4,804 | |
COGS | 1,226.9 | 1,696.3 | 2,110.9 | 2,197.6 | 3,559.3 | 4,203.5 | |
Gross Profit | 367.1 | 503.7 | 671.8 | 610.8 | 629.5 | 600.5 | |
Operating Expenses & Income | |||||||
Operating Income | 256.6 | 349.2 | 427.1 | 289.3 | 323.3 | 263.6 | |
Total Operating Expenses | 110.5 | 154.5 | 244.7 | 321.5 | 3,865.5 | 3,588.4 | |
R&D Expenses | 84.23 | 99.71 | 124.3 | 128.4 | 144.9 | 162.7 | |
Selling General & Admin Expenses | 52.95 | 70.82 | 82.78 | 133.8 | 67.31 | 116.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.333347) | (14.93) | (38.01) | (34.51) | (101.4) | (115.6) | |
Interest Income | 6.323074 | 15.59 | 21.21 | 10.24 | 7.398719 | 8.549022 | |
Income Tax Expense | 17.36 | 23.5 | 50.02 | 17.78 | - | 6.92776 | |
Net Income | |||||||
Net Income | 236.7 | 319.3 | 371.5 | 268.5 | 200.3 | 108.6 | |
Supplemental | |||||||
EBIT | 258 | 357.7 | 460.4 | 321.1 | 327.3 | 238.3 | |
EBITDA | 342.4 | 463.2 | 633.3 | 520.4 | 619.6 | 288.1 | |