
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,606.9 | 2,079 | 2,598.6 | 3,252 | 3,565 | 3,590.7 | |
COGS | 1,066.4 | 1,409.5 | 1,747 | 2,215 | 2,383 | 2,861.9 | |
Gross Profit | 540.5 | 669.5 | 851.6 | 1,037 | 1,182 | 728.8 | |
Operating Expenses & Income | |||||||
Operating Income | 210.7 | 295.8 | 498.1 | 551 | 576 | 420.8 | |
Total Operating Expenses | 329.8 | 373.7 | 353.8 | 486 | 606 | 308 | |
R&D Expenses | 21.1 | 17.56 | 14.5 | 18 | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.58219) | (8.2) | (10) | (8) | (14) | (2.987311) | |
Interest Income | 0.35164 | 2.2 | 11.3 | 41 | 22 | - | |
Income Tax Expense | 3.34058 | 23.2 | 30.1 | 38 | 19 | 14.96 | |
Net Income | |||||||
Net Income | 3.60431 | 62.4 | 124.3 | 337 | 275 | 276.8 | |
Supplemental | |||||||
EBIT | 23.38 | 86.5 | 159 | 282 | 308 | 152.8 | |
EBITDA | 106.5 | 161.8 | 242.4 | 385 | 441 | 291 | |