
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,052 | 3,841.8 | 4,522 | 3,843.9 | 2,570.2 | 2,385 | |
COGS | 1,476.2 | 2,916 | 3,715.4 | 3,371.6 | 2,083.7 | 1,915.1 | |
Gross Profit | 575.8 | 925.9 | 806.6 | 472.3 | 486.5 | 469.9 | |
Operating Expenses & Income | |||||||
Operating Income | 212.9 | 543.1 | 424.3 | 121.5 | 312.2 | 255.3 | |
Total Operating Expenses | 362.9 | 382.7 | 382.3 | 350.8 | 2,258 | 1,303.6 | |
R&D Expenses | 27.25 | 25.49 | 22.83 | 20.36 | 15.85 | 17.42 | |
Selling General & Admin Expenses | 166 | 180.1 | 161.4 | 170.6 | 38.51 | 169.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.95) | (95.88) | (91.78) | (80.92) | (63.6) | (64) | |
Interest Income | 7.966874 | 12.91 | 20.44 | 16.06 | 9.834303 | 5.293407 | |
Income Tax Expense | 42.46 | 167.1 | 137.9 | (5.919304) | - | 23.5 | |
Net Income | |||||||
Net Income | 203.9 | 365.8 | 240 | 124.8 | (280.3) | (315.4) | |
Supplemental | |||||||
EBIT | 320.2 | 625.7 | 517.7 | 199.5 | - | - | |
EBITDA | 472.4 | 791 | 695.8 | 379.1 | - | - | |