
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,836.8 | 2,704.7 | 3,834.7 | 5,469.3 | 4,920.2 | 5,213.6 | |
COGS | 1,363 | 1,972.3 | 2,810.5 | 4,065.2 | 4,816.9 | 5,112.1 | |
Gross Profit | 473.7 | 732.5 | 1,024.3 | 1,404.2 | 103.3 | 101.5 | |
Operating Expenses & Income | |||||||
Operating Income | 183.1 | 265.8 | 440.4 | 595.2 | 103.3 | 89.29 | |
Total Operating Expenses | 290.6 | 466.6 | 583.9 | 809 | 4,816.9 | 805.4 | |
R&D Expenses | 78.22 | 149.9 | 251 | 349.3 | 328.4 | 520.8 | |
Selling General & Admin Expenses | 177.8 | 261.6 | 278.3 | 312.5 | 168.7 | 548.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.710934) | (20.28) | (29.26) | (31.51) | (84.9) | (98.91) | |
Interest Income | 8.537613 | 13.37 | 20.01 | 10.46 | 13.27 | 7.755372 | |
Income Tax Expense | 15.21 | 6.730122 | 17.14 | 20.8 | (29.61) | (24.21) | |
Net Income | |||||||
Net Income | 168.4 | 258.8 | 401.3 | 527.7 | 138 | 77.96 | |
Supplemental | |||||||
EBIT | 188.1 | 288.3 | 469.8 | 621.1 | 108.4 | - | |
EBITDA | 222.7 | 331 | 530 | 706.6 | 193.9 | - | |