
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,302 | 1,768.9 | 2,326.5 | 2,775.9 | 3,022.7 | 3,073.9 | |
COGS | 963.1 | 1,431.1 | 1,792.5 | 2,107.1 | 2,805.3 | 2,835.6 | |
Gross Profit | 338.8 | 337.8 | 534 | 668.8 | 217.4 | 238.3 | |
Operating Expenses & Income | |||||||
Operating Income | 66.61 | 97.2 | 186.2 | 283.4 | 217.4 | 235.9 | |
Total Operating Expenses | 272.2 | 240.6 | 347.8 | 385.4 | 2,805.3 | 537.6 | |
R&D Expenses | 87.96 | 109.9 | 149.2 | 165.2 | 186.8 | 265 | |
Selling General & Admin Expenses | 122.6 | 120 | 158.8 | 186.9 | 63.38 | 293.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.7) | (12.69) | (22.96) | (30.76) | (33.89) | (34.3) | |
Interest Income | 2.813246 | 2.947472 | 7.792135 | 6.263707 | 8.713682 | 5.901157 | |
Income Tax Expense | 5.561502 | 8.16619 | 25.03 | 48.56 | 28.82 | 25.61 | |
Net Income | |||||||
Net Income | 60.67 | 87.17 | 159 | 235.2 | 184.1 | 181.1 | |
Supplemental | |||||||
EBIT | 78.78 | 107.7 | 207 | 312.9 | 212.9 | - | |
EBITDA | 121.9 | 156.1 | 269.7 | 395.9 | 295.9 | - | |