

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 838.4 | 1,302.6 | 2,558.6 | 3,146.1 | 4,373 | 4,661.8 | |
COGS | 760.6 | 1,133.4 | 2,027.5 | 2,608.6 | 3,559.2 | 3,735.1 | |
Gross Profit | 77.76 | 169.3 | 531 | 537.6 | 813.8 | 926.7 | |
Operating Expenses & Income | |||||||
Operating Income | (78.08) | (11.17) | 273.9 | 313.3 | 565 | 669.3 | |
Total Operating Expenses | 159.9 | 172.3 | 257.1 | 224.3 | 248.8 | 243.2 | |
R&D Expenses | 10.87 | 7.412 | 8.337 | 3.278 | - | - | |
Selling General & Admin Expenses | 99.73 | 109.3 | 173.1 | 152.4 | 181.4 | 189.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.197) | (1.883) | (1.808) | (1.914) | (5.324) | (7.409) | |
Interest Income | 0.427 | 0.46 | 1.497 | 2.637 | 5.835 | 5.218 | |
Income Tax Expense | 0.454 | (1.599) | 43.33 | 67.92 | 127.5 | 152.9 | |
Net Income | |||||||
Net Income | (92.89) | (19.48) | 294.8 | 284.4 | 512 | 581.5 | |
Supplemental | |||||||
EBIT | (90.24) | (19.19) | 296.2 | 355.7 | 565 | 657.5 | |
EBITDA | 11.64 | 88.02 | 419.4 | 502 | 732.5 | 836.4 | |