
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,876.5 | 1,825.5 | 1,506.7 | 1,166.9 | 1,203.2 | 1,017 | |
COGS | 2,275.8 | 1,292.3 | 1,021.2 | 757.4 | 870.6 | 693.3 | |
Gross Profit | 600.6 | 533.2 | 485.5 | 409.6 | 332.6 | 323.7 | |
Operating Expenses & Income | |||||||
Operating Income | 147.9 | 171.5 | 217.4 | 171.9 | 167.1 | 179.2 | |
Total Operating Expenses | 452.7 | 361.6 | 268.1 | 237.7 | 1,036.1 | 628 | |
R&D Expenses | 97.34 | 79.98 | 68.12 | 44.84 | 38.73 | 36.45 | |
Selling General & Admin Expenses | 164.1 | 163.4 | 121.1 | 113.3 | 35.58 | 121.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.75) | (10.66) | (9.202716) | (17.06) | (30.42) | (33.49) | |
Interest Income | 2.522264 | 5.245026 | 6.157819 | 9.575969 | 3.951318 | 2.300465 | |
Income Tax Expense | 16.5 | 15.75 | 25.4 | 24.84 | - | 2.341937 | |
Net Income | |||||||
Net Income | 105.4 | 112.2 | 161.3 | 125.3 | 90.59 | 90.61 | |
Supplemental | |||||||
EBIT | 160.8 | 170.9 | 223.9 | 186.3 | - | - | |
EBITDA | 199 | 202.6 | 255.5 | 219.1 | - | - | |