

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,951.5 | 7,751.9 | 8,398 | 8,036.8 | 7,203.7 | 6,990.4 | |
COGS | 5,787.4 | 6,593.9 | 7,102.8 | 6,751.2 | 6,188.6 | 5,983.8 | |
Gross Profit | 1,164 | 1,158 | 1,295.2 | 1,285.6 | 1,015 | 1,006.7 | |
Operating Expenses & Income | |||||||
Operating Income | 43 | 76.33 | 113.9 | 125.4 | 131.2 | 106.9 | |
Total Operating Expenses | 1,121 | 1,081.6 | 1,181.4 | 1,160.2 | 7,072.4 | 4,027.9 | |
R&D Expenses | 276.4 | 310.6 | 375.6 | 372.6 | 276.9 | 262.2 | |
Selling General & Admin Expenses | 329.4 | 334.4 | 370.1 | 376 | 237.4 | 442.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125.5) | (104.4) | (93.83) | (95.29) | (79.89) | (79.89) | |
Interest Income | 0.901353 | 14.98 | 15.99 | 18.65 | 17.1 | 16.86 | |
Income Tax Expense | 0.344117 | 8.101089 | 11.41 | 5.535339 | - | 5.767469 | |
Net Income | |||||||
Net Income | 44.53 | 52.07 | 91.96 | 96.88 | 10.86 | (1.386075) | |
Supplemental | |||||||
EBIT | 185.7 | 180.6 | 214 | 222.8 | - | - | |
EBITDA | 375 | 393.2 | 428.7 | 436.1 | - | - | |