
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,733.3 | 2,782 | 3,618.3 | 3,212.7 | 3,542.9 | 3,819.1 | |
COGS | 1,257.7 | 2,114.2 | 2,797.1 | 2,642.8 | 2,984.5 | 3,197.7 | |
Gross Profit | 475.6 | 667.7 | 821.2 | 569.9 | 558.3 | 621.4 | |
Operating Expenses & Income | |||||||
Operating Income | 348.2 | 515.8 | 554.2 | 298.6 | 281.4 | 340.6 | |
Total Operating Expenses | 127.4 | 151.9 | 267 | 271.3 | 276.9 | 1,123.1 | |
R&D Expenses | 78.79 | 123.6 | 176.9 | 148.9 | 167.6 | 162.2 | |
Selling General & Admin Expenses | 52.84 | 52.13 | 85.11 | 84.66 | 31.33 | 104.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.496174) | (12.26) | (14.66) | (15.86) | (16.61) | (17.98) | |
Interest Income | 3.792698 | 8.464212 | 16.45 | 35.83 | 28.48 | 23.12 | |
Income Tax Expense | 43.99 | 24.74 | 63.15 | 32.97 | 28.5 | 19.52 | |
Net Income | |||||||
Net Income | 304.3 | 485.6 | 492.1 | 263.9 | 252.4 | 261.4 | |
Supplemental | |||||||
EBIT | 351.8 | 522.6 | 569.9 | 312.7 | 297.5 | - | |
EBITDA | 396 | 589.7 | 683.2 | 446.7 | 475.8 | - | |