
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,304 | 2,173.5 | 2,067.6 | 2,589.7 | 3,687.9 | 3,823.8 | |
COGS | 1,748.5 | 1,731.3 | 1,793.6 | 2,189.1 | 3,113 | 3,225.9 | |
Gross Profit | 555.5 | 442.2 | 274 | 400.6 | 574.9 | 597.9 | |
Operating Expenses & Income | |||||||
Operating Income | 370.3 | 235.6 | 23.72 | 61.84 | 209.2 | 145.7 | |
Total Operating Expenses | 185.2 | 206.6 | 250.3 | 338.7 | 3,478.8 | 2,101.2 | |
R&D Expenses | 103.3 | 130.2 | 132.5 | 185.9 | 208.2 | 215.3 | |
Selling General & Admin Expenses | 69.71 | 71.19 | 62.68 | 89.79 | 55.8 | 164.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.1) | (39.33) | (32.53) | (37.2) | (57.75) | (58.89) | |
Interest Income | 4.66801 | 4.293585 | 2.887105 | 2.030804 | 1.753241 | 1.206109 | |
Income Tax Expense | 21.31 | 27.01 | (20.62) | (12.85) | - | (2.655382) | |
Net Income | |||||||
Net Income | 337.5 | 206.4 | 42.8 | 68.09 | 47.09 | 50.77 | |
Supplemental | |||||||
EBIT | 414.2 | 278.7 | 54.84 | 92.73 | - | - | |
EBITDA | 487.9 | 380.3 | 169.8 | 238.3 | - | - | |