

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,700.4 | 9,616.1 | 8,420.1 | 8,003.8 | 9,341.6 | 10,592.9 | |
COGS | 9,294.5 | 8,999 | 7,232.7 | 7,341 | 8,406.8 | 9,708.2 | |
Gross Profit | 1,405.9 | 617.1 | 1,187.4 | 662.8 | 934.8 | 884.7 | |
Operating Expenses & Income | |||||||
Operating Income | 579.1 | 24.93 | 403.8 | (171.6) | 93.77 | 63.23 | |
Total Operating Expenses | 502.5 | 511.1 | 783.6 | 834.4 | 841.1 | 821.5 | |
R&D Expenses | 7.363 | 9.421 | 11.87 | 10.13 | 8.32 | 8.201 | |
Selling General & Admin Expenses | 261.9 | 288.2 | 288 | 290.7 | 291.3 | 293.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.81) | (65.87) | (80.81) | (95.22) | (69.98) | (77.88) | |
Interest Income | 4.673 | 3.84 | 12.81 | 8.144 | 6.125 | 5.379 | |
Income Tax Expense | 71.6 | 31.81 | 27.66 | 44.95 | 11.57 | 20.4 | |
Net Income | |||||||
Net Income | 425.9 | (64.3) | 80.88 | (165.3) | (6.115) | (33.16) | |
Supplemental | |||||||
EBIT | 580.8 | 27.3 | 451.6 | (353.8) | 93.77 | 41.64 | |
EBITDA | 878.3 | 310 | 762.4 | (78.69) | 413.3 | 417.9 | |