
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,873.6 | 6,295.9 | 6,871.5 | 6,994.2 | 6,564 | 6,476.4 | |
COGS | 4,175.1 | 5,452 | 6,072.1 | 6,534.8 | 6,125 | 6,057.7 | |
Gross Profit | 698.5 | 843.9 | 799.4 | 459.4 | 438.9 | 418.8 | |
Operating Expenses & Income | |||||||
Operating Income | 384.9 | 487 | 548.3 | 106 | 438.9 | 450.7 | |
Total Operating Expenses | 313.7 | 356.9 | 251 | 353.3 | 6,125 | 1,374.1 | |
R&D Expenses | 94.79 | 129 | 97.4 | 128.6 | 166.2 | 310.5 | |
Selling General & Admin Expenses | 155.3 | 190.2 | 152 | 158.2 | 70.43 | 278.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.37) | (68.91) | (83.51) | (118.4) | (90.83) | (85.95) | |
Interest Income | 9.206042 | 24.8 | 35.63 | 40.57 | 38.45 | 26.08 | |
Income Tax Expense | 47.47 | 65.67 | 61.65 | 28.99 | 76.77 | 56.68 | |
Net Income | |||||||
Net Income | 351.5 | 434 | 479.7 | 94.05 | 363.6 | 350.9 | |
Supplemental | |||||||
EBIT | 452.4 | 570.7 | 639.3 | 225.3 | 440.4 | - | |
EBITDA | 583.1 | 715.2 | 791.9 | 391.5 | 606.6 | - | |