
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,823.6 | 2,045.1 | 1,353.9 | 1,545.9 | 2,752.8 | 2,920.5 | |
COGS | 1,357.8 | 1,637.5 | 1,183.9 | 1,474.9 | 2,348.9 | 2,409.5 | |
Gross Profit | 465.8 | 407.6 | 169.9 | 71 | 404 | 511 | |
Operating Expenses & Income | |||||||
Operating Income | 192.4 | 130.9 | (257.4) | (1,037.3) | 334.1 | 325.1 | |
Total Operating Expenses | 273.4 | 276.7 | 427.3 | 1,108.3 | 69.83 | 834.5 | |
R&D Expenses | 8.554805 | 11.34 | 8.621653 | 2.443039 | 3.994509 | 4.300862 | |
Selling General & Admin Expenses | 79.92 | 84.34 | 89.4 | 76.68 | 33.32 | 92.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (117.4) | (113.9) | (89.31) | (124.3) | (123.8) | (100.3) | |
Interest Income | 3.054517 | 4.486459 | 4.846832 | 4.090523 | 4.323673 | 3.507742 | |
Income Tax Expense | 54.22 | 47.66 | (4.272893) | (110.7) | 76.6 | 65.22 | |
Net Income | |||||||
Net Income | 64.41 | 41.14 | (246) | (711) | 169.3 | 201.8 | |
Supplemental | |||||||
EBIT | 310.2 | 238.9 | (168.2) | (919.5) | 334.1 | - | |
EBITDA | 806 | 693.6 | 228.4 | (368.8) | 1,234.1 | - | |