
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,712.6 | 1,845.6 | 2,321 | 2,462.1 | 2,893.4 | 3,036 | |
COGS | 1,291.9 | 1,352.7 | 1,758.5 | 1,885.1 | 2,564.8 | 2,677.8 | |
Gross Profit | 420.7 | 492.9 | 562.5 | 577 | 328.6 | 358.2 | |
Operating Expenses & Income | |||||||
Operating Income | 183.2 | 298 | 352.1 | 360.3 | 328.6 | 334.1 | |
Total Operating Expenses | 237.5 | 194.9 | 210.4 | 216.7 | 2,564.8 | 586.2 | |
R&D Expenses | 73.69 | 82.06 | 101.9 | 112.5 | 137.9 | 210.8 | |
Selling General & Admin Expenses | 31.09 | 32.49 | 36.82 | 40.83 | 93.31 | 92.28 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.846776) | (5.327304) | (11.76) | (13.4) | (8.3825) | (8.370563) | |
Interest Income | 1.050988 | 2.813727 | 8.562913 | 6.596612 | 3.330006 | 2.104616 | |
Income Tax Expense | 20.2 | 30.64 | 41.62 | 39.79 | 29.67 | 23.32 | |
Net Income | |||||||
Net Income | 168.5 | 262.2 | 317.6 | 325.2 | 302.6 | 307.9 | |
Supplemental | |||||||
EBIT | 189.8 | 297.5 | 370.2 | 378.4 | 332.3 | - | |
EBITDA | 219.1 | 331.3 | 413.8 | 425.8 | 379.8 | - | |