
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,391.5 | 2,753.9 | 2,593.5 | 3,179.6 | 4,583.5 | 5,169.2 | |
COGS | 2,829.2 | 2,251.8 | 2,158.6 | 2,723.1 | 3,957.9 | 4,477.1 | |
Gross Profit | 562.3 | 502.1 | 435 | 456.5 | 625.5 | 692 | |
Operating Expenses & Income | |||||||
Operating Income | 244 | 206.3 | 118.7 | 10.86 | 130.8 | 105.7 | |
Total Operating Expenses | 318.3 | 295.9 | 316.3 | 445.7 | 4,452.6 | 3,030.1 | |
R&D Expenses | 143.2 | 149.3 | 175.4 | 238.9 | 258.3 | 272.7 | |
Selling General & Admin Expenses | 94.1 | 106.7 | 110.4 | 109.3 | 75.7 | 198.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.175461) | (3.531443) | (1.886172) | (3.639846) | (4.483697) | (8.048985) | |
Interest Income | 1.786505 | 5.115526 | 17.78 | 21.56 | 26.08 | 15.83 | |
Income Tax Expense | 17.81 | 8.582997 | (9.680276) | (21.7) | - | (18.14) | |
Net Income | |||||||
Net Income | 227 | 197.2 | 128.8 | 34.08 | 65.36 | 109.8 | |
Supplemental | |||||||
EBIT | 248.3 | 211.8 | 120.9 | 15.02 | - | - | |
EBITDA | 258.8 | 225.2 | 138.1 | 59.96 | - | - | |