
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 826.5 | 1,121.7 | 1,518.6 | 2,276.3 | 2,419.3 | 2,431.7 | |
COGS | 673.5 | 975.7 | 1,282.3 | 1,892.5 | 1,998.7 | 2,020 | |
Gross Profit | 153 | 146 | 236.3 | 383.8 | 420.6 | 411.6 | |
Operating Expenses & Income | |||||||
Operating Income | 77.53 | 42.06 | 103.3 | 162.6 | 249.1 | 249 | |
Total Operating Expenses | 75.49 | 103.9 | 133 | 221.2 | 2,170.2 | 1,190.7 | |
R&D Expenses | 29.95 | 42.71 | 44.47 | 70.88 | 80.65 | 81.71 | |
Selling General & Admin Expenses | 45.44 | 66.58 | 72.13 | 96.49 | 27.82 | 86.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.381392) | (4.667872) | (13.46) | (21.99) | (4.610468) | (1.780498) | |
Interest Income | 4.152 | 2.819795 | 1.707669 | 0.405611 | 2.946566 | 2.047752 | |
Income Tax Expense | 6.477479 | (3.581624) | 14.05 | 26.25 | - | 17.59 | |
Net Income | |||||||
Net Income | 70.48 | 45.74 | 91.18 | 137 | 187.7 | 201.1 | |
Supplemental | |||||||
EBIT | 62.92 | 31.06 | 110.9 | 202.6 | - | - | |
EBITDA | 95.34 | 67.79 | 166.1 | 281.1 | - | - | |