
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,806.9 | 2,475 | 2,267.4 | 1,939.1 | 2,828.5 | 2,635.5 | |
COGS | 2,954.9 | 1,650.4 | 1,637.7 | 1,369 | 2,166.7 | 1,973.9 | |
Gross Profit | 852 | 824.5 | 629.7 | 570 | 661.8 | 661.6 | |
Operating Expenses & Income | |||||||
Operating Income | 433.1 | 515.1 | 447.6 | 346.8 | 361.3 | 350.8 | |
Total Operating Expenses | 418.9 | 309.4 | 182.1 | 223.2 | 2,467.2 | 2,034.3 | |
R&D Expenses | 10.43 | 14.69 | 25.09 | 23.87 | 30.22 | 28.26 | |
Selling General & Admin Expenses | 200 | 184.9 | 171.2 | 177.3 | 139.2 | 241 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.77) | (17.55) | (23.31) | (33.39) | (61.41) | (70.57) | |
Interest Income | 80.63 | 87.38 | 89.16 | 75.12 | 73.87 | 61.69 | |
Income Tax Expense | 91.09 | 99.68 | 51.8 | 68.17 | - | 60.13 | |
Net Income | |||||||
Net Income | 400.4 | 402.7 | 382.2 | 243 | 191.1 | 180.3 | |
Supplemental | |||||||
EBIT | 288.5 | 304.3 | 282.1 | 199.8 | - | - | |
EBITDA | 298 | 313.2 | 290.5 | 220.8 | - | - | |