
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,385.2 | 1,789.7 | 2,537.3 | 3,013.5 | 3,688.4 | 3,559.2 | |
COGS | 976.7 | 1,258.9 | 1,817.5 | 2,084.2 | 3,217.8 | 3,104.7 | |
Gross Profit | 408.5 | 530.8 | 719.8 | 929.4 | 470.6 | 454.6 | |
Operating Expenses & Income | |||||||
Operating Income | 157.4 | 218 | 310.6 | 410.9 | 470.6 | 435.1 | |
Total Operating Expenses | 251.1 | 312.8 | 409.2 | 518.5 | 3,227 | 860.5 | |
R&D Expenses | 93.95 | 121.3 | 162.6 | 222.7 | 278.8 | 309.8 | |
Selling General & Admin Expenses | 78.94 | 92.66 | 171.1 | 196.9 | 105.9 | 357.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.312416) | (1.401507) | (2.801375) | (4.498023) | (3.149699) | (2.726781) | |
Interest Income | 22.5 | 36.31 | 31.56 | 20.43 | 5.02115 | 7.501069 | |
Income Tax Expense | 14.56 | 15.19 | 30.16 | 39.81 | 48.1 | 28.93 | |
Net Income | |||||||
Net Income | 143 | 205.7 | 281.3 | 365 | 421.4 | 403 | |
Supplemental | |||||||
EBIT | 158.9 | 222.3 | 316.8 | 414.9 | 469.5 | - | |
EBITDA | 185.5 | 252 | 368.6 | 476.9 | 531.5 | - | |