
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,163 | 1,545.3 | 2,020.2 | 2,351.9 | 3,226.9 | 3,465.3 | |
COGS | 873.1 | 1,183.4 | 1,590.5 | 1,801.8 | 2,514.5 | 2,688.8 | |
Gross Profit | 290 | 361.9 | 429.7 | 550.1 | 712.4 | 776.5 | |
Operating Expenses & Income | |||||||
Operating Income | 117 | 151.6 | 157.2 | 201.7 | 298.9 | 315.9 | |
Total Operating Expenses | 172.9 | 210.3 | 272.5 | 348.5 | 2,928 | 2,040.3 | |
R&D Expenses | 46.78 | 68.53 | 94.91 | 103.1 | 138.9 | 155.7 | |
Selling General & Admin Expenses | 110.5 | 127.3 | 160.9 | 198.8 | 117.9 | 129.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.114752) | (12.92) | (13.8) | (17.81) | (21.18) | (19.05) | |
Interest Income | 1.67953 | 4.223602 | 11.98 | 1.805411 | 4.501836 | 3.179178 | |
Income Tax Expense | 18.78 | 10.47 | 0.573759 | 18.34 | - | 19.79 | |
Net Income | |||||||
Net Income | 100.6 | 133.6 | 146 | 163.4 | 190.8 | 187.3 | |
Supplemental | |||||||
EBIT | 126.5 | 167.6 | 174.5 | 218.4 | - | - | |
EBITDA | 273.8 | 327.4 | 361.3 | 438.4 | - | - | |