
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,254.1 | 1,636.3 | 2,847.7 | 3,480.8 | 3,848.1 | 4,054.7 | |
COGS | 1,009.9 | 1,329.1 | 2,344.5 | 2,935.2 | 3,810.5 | 3,990 | |
Gross Profit | 244.2 | 307.2 | 503.2 | 545.5 | 37.59 | 64.77 | |
Operating Expenses & Income | |||||||
Operating Income | 67.37 | 79.21 | 158.3 | 123.1 | 37.59 | 58.85 | |
Total Operating Expenses | 176.8 | 228 | 344.9 | 422.4 | 3,810.5 | 960 | |
R&D Expenses | 37.15 | 59.45 | 91.99 | 103.8 | 97.68 | 154.2 | |
Selling General & Admin Expenses | 42.34 | 50.28 | 77.78 | 94.99 | 111.7 | 175.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.09) | (19.1) | (31.77) | (65.69) | (44.85) | (48.48) | |
Interest Income | 0.367861 | 0.450454 | 1.331742 | 1.561089 | 2.60624 | 1.697016 | |
Income Tax Expense | 9.12407 | 6.353226 | 23.28 | 17.3 | 3.5307 | 1.144354 | |
Net Income | |||||||
Net Income | 59.78 | 69.91 | 120.5 | 94.87 | 31.8 | 25.48 | |
Supplemental | |||||||
EBIT | 86.56 | 99.31 | 189 | 185.4 | 35.33 | - | |
EBITDA | 107.3 | 121.5 | 216.1 | 226 | 75.89 | - | |