
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,583.7 | 4,687.5 | 3,930.5 | 6,110 | 7,673 | 5,570.1 | |
COGS | 2,333.4 | 3,661.5 | 2,454.6 | 4,052.3 | 5,825.9 | 3,705.6 | |
Gross Profit | 1,250.2 | 1,026 | 1,475.9 | 2,057.7 | 1,847.1 | 1,864.5 | |
Operating Expenses & Income | |||||||
Operating Income | 170.2 | 25.43 | 219.7 | 391 | 155.7 | 173.8 | |
Total Operating Expenses | 1,080.1 | 1,000.6 | 1,256.2 | 1,666.7 | 1,691.4 | 1,690.7 | |
R&D Expenses | 235.1 | 77.31 | 160 | 162.1 | 97.73 | - | |
Selling General & Admin Expenses | 81 | 101 | 135.5 | 153 | 201.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.736) | (3.666) | (3.726) | (20.05) | (25.51) | (20.56) | |
Interest Income | 0.459 | 0.044 | - | - | - | - | |
Income Tax Expense | 47.59 | 76.38 | 33.3 | 87.81 | 123.9 | 95.55 | |
Net Income | |||||||
Net Income | 99.86 | (42.58) | 191.6 | 293.4 | 96.62 | 128.1 | |
Supplemental | |||||||
EBIT | 170.2 | 25.43 | 219.7 | 391 | 155.7 | 173.8 | |
EBITDA | 303.1 | 193.5 | 334.5 | 522.1 | 251 | 274.1 | |