
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,919.5 | 3,785.6 | 3,086.8 | 3,652.1 | 4,823.4 | 5,512.9 |
COGS | 2,342.1 | 3,079.4 | 2,419.6 | 2,885.7 | 3,747.5 | 4,073.4 |
Gross Profit | 577.4 | 706.2 | 667.3 | 766.4 | 1,075.9 | 1,439.5 |
Operating Expenses & Income | ||||||
Operating Income | 65.78 | 179.3 | 94.82 | 166.6 | 201 | 446.2 |
Total Operating Expenses | 511.7 | 526.9 | 572.4 | 599.8 | 874.9 | 993.3 |
R&D Expenses | 214.8 | 270.4 | 275.8 | 320.4 | 355 | 337.7 |
Selling General & Admin Expenses | 42.73 | 53.84 | 64.72 | 55.28 | 71.94 | 309 |
Earnings from Continuing Operations | ||||||
Interest Expense | (38.82) | (57.9) | (61.12) | (52.89) | (59.46) | (64.1) |
Interest Income | 0.64045 | 57.9 | 61.12 | 52.89 | 21.5 | 11.27 |
Income Tax Expense | (1.484788) | 7.043415 | (1.050975) | (3.606032) | (22.37) | (49.01) |
Net Income | ||||||
Net Income | 67.26 | 171.5 | 95.02 | 166.7 | 263.5 | 469.4 |
Supplemental | ||||||
EBIT | 104.6 | 236.4 | 155 | 216.3 | 259.7 | 590.4 |
EBITDA | 392.8 | 519.8 | 437.9 | 500 | 541.6 | 753.1 |