

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,321.1 | 6,164.2 | 6,719.5 | 7,160.3 | 7,734.8 | 7,101.8 | |
COGS | 5,007.2 | 5,872.2 | 6,367.5 | 6,783.3 | 7,338 | 6,716 | |
Gross Profit | 313.9 | 292 | 352 | 377 | 396.8 | 385.7 | |
Operating Expenses & Income | |||||||
Operating Income | 46.92 | 36.43 | 60.78 | 114.9 | 65.6 | 64.92 | |
Total Operating Expenses | 267 | 255.6 | 291.3 | 262.1 | 7,669.2 | 5,065.8 | |
R&D Expenses | - | 1.175663 | 4.413076 | 5.527637 | 5.656607 | 4.256023 | |
Selling General & Admin Expenses | 97.12 | 121.5 | 110.6 | 117.8 | 103.5 | 220 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.46) | (17.65) | (18.21) | (17.72) | (19.84) | (18.04) | |
Interest Income | 3.664248 | 2.796521 | 6.39373 | 13.22 | 10.27 | 6.869332 | |
Income Tax Expense | 4.004355 | (0.52587) | (3.011725) | 23.01 | - | 6.739067 | |
Net Income | |||||||
Net Income | 33.22 | 38.52 | 32.64 | 33.41 | 48.27 | 43.83 | |
Supplemental | |||||||
EBIT | 57.91 | 52.01 | 79.43 | 103 | 114.1 | 111.7 | |
EBITDA | 81.79 | 70.04 | 93.68 | 115.4 | 134.8 | 114.8 | |