
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 901.7 | 1,625.1 | 1,555 | 2,414.7 | 3,157.8 | 3,148.1 | |
COGS | 685.4 | 1,192.4 | 1,180.5 | 1,904.7 | 2,805.2 | 2,793.6 | |
Gross Profit | 216.3 | 432.7 | 374.4 | 510 | 352.7 | 354.5 | |
Operating Expenses & Income | |||||||
Operating Income | 126.7 | 282.2 | 143.8 | 199.6 | 352.7 | 369.2 | |
Total Operating Expenses | 89.6 | 150.5 | 230.6 | 310.3 | 2,757.5 | 554.4 | |
R&D Expenses | 46.29 | 88.15 | 115.8 | 147 | 150.7 | 211.1 | |
Selling General & Admin Expenses | 29.43 | 39.91 | 86.45 | 116.5 | 61.23 | 193.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.316089) | (2.468638) | (10.22) | (20.63) | (30.05) | (39.39) | |
Interest Income | 3.278629 | 5.333803 | 9.36817 | 13.58 | 10.59 | 9.027531 | |
Income Tax Expense | 13.01 | 28.89 | 7.763048 | 21.63 | 43.34 | 33.29 | |
Net Income | |||||||
Net Income | 113.9 | 252.7 | 136.8 | 175.3 | 307.1 | 290.4 | |
Supplemental | |||||||
EBIT | 129.1 | 284.5 | 154.5 | 220.1 | 350.4 | - | |
EBITDA | 155 | 318 | 210.1 | 294.9 | 425.2 | - | |