
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,903.7 | 3,445.8 | 2,892.4 | 3,615.8 | 4,950 | 5,358 | |
COGS | 2,193.7 | 2,470.2 | 2,401.1 | 3,035.8 | 4,101.8 | 4,316.6 | |
Gross Profit | 710 | 975.6 | 491.3 | 580 | 848.2 | 1,041.4 | |
Operating Expenses & Income | |||||||
Operating Income | 474.1 | 682.2 | 216.4 | 250.1 | 399.7 | 547.2 | |
Total Operating Expenses | 253.8 | 316.4 | 274.9 | 3,365.7 | 4,550.3 | 4,810.7 | |
R&D Expenses | 89.7 | 98.19 | 101.6 | 112 | 143.6 | 151.7 | |
Selling General & Admin Expenses | 111.6 | 168 | 150.4 | 217.9 | 304.9 | 342.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.941) | (6.074) | (10.94) | (12.52) | (31.93) | (29.28) | |
Interest Income | 5.125 | 6.916 | 11 | 9.423 | 27.25 | 25.72 | |
Income Tax Expense | 81.37 | 120.5 | 29.36 | - | - | - | |
Net Income | |||||||
Net Income | 390.4 | 555.7 | 204.1 | 236.4 | 376.6 | 505.8 | |
Supplemental | |||||||
EBIT | 474.1 | 682.2 | 216.4 | - | - | - | |
EBITDA | 597.5 | 816.6 | 370.8 | - | - | - | |