

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,344.8 | 6,256.4 | 5,145.9 | 4,840.4 | 4,657 | 5,260.6 | |
COGS | 4,806.7 | 3,013.9 | 2,579.5 | 2,163.1 | 2,484.9 | 2,670.6 | |
Gross Profit | 3,538.1 | 3,242.5 | 2,566.4 | 2,677.3 | 2,172.2 | 2,590 | |
Operating Expenses & Income | |||||||
Operating Income | 583.4 | 312.2 | 303.9 | 361.1 | (201) | (179.6) | |
Total Operating Expenses | 2,954.7 | 2,930.3 | 2,262.5 | 2,316.2 | 2,373.2 | 2,769.6 | |
R&D Expenses | 58.74 | 54.35 | 83.58 | 164.1 | 85.33 | - | |
Selling General & Admin Expenses | 2,425 | 2,629 | 1,831 | 2,012 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.605) | (7.863) | (5.919) | (8.053) | (18.59) | (19.81) | |
Interest Income | 0.767 | 3.789 | 0.492 | 0.689 | 14.16 | - | |
Income Tax Expense | 181.3 | 345.4 | 31.7 | 148.3 | 146.2 | 164.2 | |
Net Income | |||||||
Net Income | 151.4 | 56.5 | 17.08 | 187.4 | (329.1) | (294.9) | |
Supplemental | |||||||
EBIT | 583.4 | 312.2 | 303.9 | 361.1 | (201) | (179.6) | |
EBITDA | 928 | 574.5 | 579.3 | 603 | 70.86 | 106.5 | |