
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,887.9 | 3,515.4 | 3,306.9 | 3,336.8 | 3,064.4 | 6,366.5 | |
COGS | 2,389.3 | 2,835 | 2,614.7 | 2,691.1 | 2,453.4 | 5,163.6 | |
Gross Profit | 498.5 | 680.4 | 692.2 | 762 | 611 | 1,202.9 | |
Operating Expenses & Income | |||||||
Operating Income | 214.8 | 146.2 | 179.2 | 157.4 | 46.85 | 119.4 | |
Total Operating Expenses | 2,843.3 | 654.2 | 646.5 | 604.6 | 564.2 | 1,083.5 | |
R&D Expenses | 45.6 | 120.1 | 133.5 | 116.3 | 86.8 | 263.7 | |
Selling General & Admin Expenses | 458.6 | 317 | 298.4 | 286 | 283.3 | 427.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.98) | (44.17) | (80.71) | (72.91) | (51.43) | (112.8) | |
Interest Income | 27.74 | 44.17 | 80.71 | 72.91 | 51.43 | 82.89 | |
Income Tax Expense | 38.24 | 54.81 | 29.41 | 16.84 | 11.32 | 16.13 | |
Net Income | |||||||
Net Income | 147.2 | 154 | 113.7 | 91.68 | 69.77 | 124.9 | |
Supplemental | |||||||
EBIT | 214.8 | 254.4 | 223 | 185.7 | 46.85 | 119.3 | |
EBITDA | 273 | 276.5 | 295.4 | 251.6 | 106.9 | 249.7 | |