
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,984.2 | 1,877.2 | 1,968.5 | 2,690.5 | 3,015.6 | 3,093.9 | |
COGS | 1,453.5 | 1,334.6 | 1,455.6 | 2,097.5 | 2,353.3 | 2,438.6 | |
Gross Profit | 530.6 | 542.6 | 512.9 | 593.1 | 662.3 | 655.2 | |
Operating Expenses & Income | |||||||
Operating Income | 241.4 | 183.4 | 44.97 | 33.98 | 240 | 129.8 | |
Total Operating Expenses | 289.2 | 359.2 | 467.9 | 559.1 | 2,775.6 | 1,722.6 | |
R&D Expenses | 109 | 127 | 197.3 | 240.2 | 227.2 | 236.6 | |
Selling General & Admin Expenses | 120 | 138.6 | 151.7 | 167.3 | 84.37 | 308 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.15) | (59.8) | (81.2) | (111.8) | (126.3) | (125.2) | |
Interest Income | 5.646782 | 6.893326 | 4.805155 | 2.119614 | 2.381728 | 1.937981 | |
Income Tax Expense | 31.58 | 14.38 | (18.97) | (15.81) | - | (9.939264) | |
Net Income | |||||||
Net Income | 209.9 | 168.1 | 56.07 | 54.88 | 60.35 | 65.94 | |
Supplemental | |||||||
EBIT | 231.8 | 196.4 | 94.08 | 117.5 | - | - | |
EBITDA | 323.2 | 355.8 | 336.2 | 484.1 | - | - | |