
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,445.7 | 4,709.3 | 4,571.6 | 5,277.3 | 7,328.1 | 8,461.5 | |
COGS | 3,390.6 | 3,774.9 | 4,121.2 | 4,994 | 6,614.7 | 7,603.3 | |
Gross Profit | 1,055 | 934.5 | 450.4 | 283.4 | 713.4 | 858.2 | |
Operating Expenses & Income | |||||||
Operating Income | 442.7 | 425.2 | 93.74 | (379.3) | 213 | 244.6 | |
Total Operating Expenses | 612.4 | 509.3 | 356.7 | 662.7 | 7,115.1 | 5,163.7 | |
R&D Expenses | 156.8 | 157.9 | 151.3 | 151.1 | 244.3 | 284.6 | |
Selling General & Admin Expenses | 175.4 | 144.1 | 134.1 | 200.7 | 68.9 | 278.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (231) | (196.2) | (229.5) | (258.4) | (270.1) | (298.1) | |
Interest Income | 10.44 | 25.03 | 28.32 | 6.337353 | 3.826457 | 26.58 | |
Income Tax Expense | 38.41 | 60.55 | 47.16 | (8.809833) | - | 2.967452 | |
Net Income | |||||||
Net Income | 405.1 | 352.3 | 27.31 | (351.7) | (298.5) | (220.7) | |
Supplemental | |||||||
EBIT | 681.7 | 569.7 | 93.58 | (136.1) | - | - | |
EBITDA | 894.9 | 805.6 | 334.7 | 137 | - | - | |