
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,473.9 | 1,686 | 3,185.5 | 3,530.9 | 3,923.1 | 4,040 | |
COGS | 1,160 | 1,358.1 | 2,679.3 | 3,011.1 | 3,330.4 | 3,431 | |
Gross Profit | 313.9 | 327.9 | 506.2 | 519.9 | 592.7 | 609 | |
Operating Expenses & Income | |||||||
Operating Income | 213.5 | 181.6 | 171.6 | 173.3 | 278.8 | 292.1 | |
Total Operating Expenses | 100.4 | 146.4 | 334.6 | 346.6 | 3,644.3 | 2,049 | |
R&D Expenses | 41.26 | 49.83 | 124.4 | 124.7 | 138.8 | 138.8 | |
Selling General & Admin Expenses | 26.34 | 55.36 | 108.1 | 114.5 | 91.97 | 161 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.284886) | (8.834184) | (34.58) | (33.86) | (22.49) | (22.86) | |
Interest Income | 1.717918 | 3.313712 | 2.355648 | 3.647822 | 4.477362 | 3.409642 | |
Income Tax Expense | 43.07 | 37.85 | 24.84 | 19.58 | - | 13.53 | |
Net Income | |||||||
Net Income | 168.5 | 143 | 144.4 | 153.1 | 220.6 | 217.8 | |
Supplemental | |||||||
EBIT | 211.8 | 189.7 | 203.8 | 206.5 | - | - | |
EBITDA | 223.4 | 207.5 | 284.3 | 279.5 | - | - | |