
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,263 | 4,147 | 3,553 | 3,676 | 3,190.5 | 3,157.9 | |
COGS | 3,655.8 | 3,326.6 | 2,776 | 2,883.8 | 2,527.9 | 2,492 | |
Gross Profit | 607.1 | 820.4 | 777 | 792.1 | 662.5 | 665.9 | |
Operating Expenses & Income | |||||||
Operating Income | 198.9 | 367.3 | 408.2 | 229.1 | 143.7 | 151.4 | |
Total Operating Expenses | 452.3 | 525.4 | 461.3 | 3,446.8 | 3,046.7 | 3,006.5 | |
R&D Expenses | 107.7 | 100.6 | 93.14 | 130 | 121.1 | 121.6 | |
Selling General & Admin Expenses | 187.4 | 240.9 | 226.6 | 433 | 397.7 | 392.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.57) | (8.642) | (9.86) | (7.157) | (1.277) | (1.191) | |
Interest Income | 3.482 | 6.167 | 19.43 | 24.79 | 17.7 | 17.27 | |
Income Tax Expense | 49.96 | 112.5 | 112.7 | - | - | - | |
Net Income | |||||||
Net Income | 131.3 | 212.1 | 284.1 | 241.7 | 119.1 | 112.4 | |
Supplemental | |||||||
EBIT | 198.9 | 367.3 | 408.2 | - | - | - | |
EBITDA | 257 | 432.2 | 468.3 | - | - | - | |