

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,095.9 | 1,565.1 | 2,106.2 | 1,803.6 | 1,733.7 | 1,749.3 | |
COGS | 912.1 | 1,305.5 | 1,693.4 | 1,402.1 | 1,374.9 | 1,363.5 | |
Gross Profit | 183.8 | 259.6 | 412.8 | 401.4 | 358.8 | 385.8 | |
Operating Expenses & Income | |||||||
Operating Income | 61.99 | 99.61 | 162.6 | 154.9 | 138.8 | 139.2 | |
Total Operating Expenses | 118.2 | 149.3 | 250.2 | 246.5 | 220 | 246.7 | |
R&D Expenses | 14.88 | 19.21 | 38.43 | 37.48 | 28.99 | 34.88 | |
Selling General & Admin Expenses | 20.88 | 28.87 | 47.28 | 53.26 | 55.52 | 117.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.535558) | (19.06) | (40.85) | (43.18) | (39.49) | (48.9) | |
Interest Income | 0.503724 | 1.333 | 3.643 | 2.932972 | 5.153 | 19.14 | |
Income Tax Expense | 22.77 | 27.27 | 41.18 | 40.24 | 27.34 | 35.89 | |
Net Income | |||||||
Net Income | 32.3 | 61.08 | 79.93 | 74.33 | 50.93 | 69.01 | |
Supplemental | |||||||
EBIT | 62.08 | 103.1 | 158.4 | 153.1 | 138.8 | 141.8 | |
EBITDA | 101.6 | 149.3 | 234.8 | 238.6 | 228.2 | 227.8 | |