
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,616.3 | 2,558.1 | 2,968.2 | 1,518.6 | 2,288.6 | 2,271.7 | |
COGS | 1,243.4 | 2,006 | 2,350.4 | 1,189 | 1,869.5 | 1,824.1 | |
Gross Profit | 372.9 | 552.1 | 617.8 | 329.6 | 419.1 | 447.6 | |
Operating Expenses & Income | |||||||
Operating Income | 148.3 | 195 | 122.3 | 67.38 | 104.8 | 99.15 | |
Total Operating Expenses | 224.6 | 357.1 | 495.5 | 262.2 | 314.4 | 348.1 | |
R&D Expenses | 0.198544 | 0.608243 | 1.254746 | - | - | 1.468273 | |
Selling General & Admin Expenses | 60.59 | 83.97 | 132 | 214.8 | 308.8 | 310.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.56) | (35.22) | (65.09) | (26.72) | (48.85) | (43.74) | |
Interest Income | 8.380414 | 24.99 | 0.625 | 26.11 | 36.04 | 12.68 | |
Income Tax Expense | 34.51 | 33.82 | 9.080951 | 6.129458 | (2.42675) | (0.414491) | |
Net Income | |||||||
Net Income | 103.2 | 127.6 | 47.78 | 32.31 | 69.63 | 67.67 | |
Supplemental | |||||||
EBIT | 145.3 | 256 | 121.9 | 65.16 | 104.8 | 108.5 | |
EBITDA | 181.3 | 318.2 | 214.5 | 118.1 | 191.3 | 194.8 | |