
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,397.1 | 5,192.8 | 5,364.1 | 6,346.8 | 7,529.8 | 8,126.6 | |
COGS | 3,883.4 | 4,461.9 | 4,461 | 5,431 | 6,384.5 | 6,887.2 | |
Gross Profit | 513.7 | 730.9 | 903.1 | 915.9 | 1,145.3 | 1,239.4 | |
Operating Expenses & Income | |||||||
Operating Income | 162.4 | 300.7 | 432 | 382.8 | 609.1 | 611.1 | |
Total Operating Expenses | 351.3 | 430.3 | 471.1 | 533.1 | 6,920.7 | 4,277.6 | |
R&D Expenses | 63.65 | 93.37 | 88.86 | 96.7 | 104 | 97.84 | |
Selling General & Admin Expenses | 126.7 | 169.5 | 199.4 | 221.6 | 221 | 168.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.02) | (81.41) | (60.21) | (103.1) | (139.8) | (151.8) | |
Interest Income | 0.253578 | 5.393398 | 38.91 | 15.92 | 11.92 | 9.456968 | |
Income Tax Expense | 38.21 | 39.8 | 57.51 | 59 | - | 14.86 | |
Net Income | |||||||
Net Income | 115.4 | 256.9 | 364.1 | 319.3 | 285.7 | 308.5 | |
Supplemental | |||||||
EBIT | 221.6 | 377.1 | 481.8 | 480.4 | - | - | |
EBITDA | 295.9 | 463.4 | 575.1 | 582.8 | - | - | |