
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,247.3 | 3,093.5 | 3,199.9 | 3,958.3 | 4,750.5 | 5,300.8 | |
COGS | 2,866.1 | 2,776.9 | 2,970.1 | 3,649 | 4,429 | 4,917.3 | |
Gross Profit | 381.2 | 316.6 | 229.8 | 309.3 | 321.5 | 383.6 | |
Operating Expenses & Income | |||||||
Operating Income | 89.49 | 128.6 | (74.74) | 46.42 | 72.42 | 139.1 | |
Total Operating Expenses | 291.7 | 188 | 304.6 | 262.9 | 4,678.1 | 3,989.9 | |
R&D Expenses | 134.2 | 132.5 | 142.3 | 162.3 | 168 | 170.1 | |
Selling General & Admin Expenses | 89.64 | 79.61 | 87.46 | 87.94 | 34.6 | 95.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.54) | (27.28) | (43.14) | (50.02) | (43.34) | (57.86) | |
Interest Income | 9.429134 | 10.63 | 12.13 | 8.369645 | 10.18 | 4.811911 | |
Income Tax Expense | 12.35 | 21.87 | 2.301472 | (18.16) | - | 0.75604 | |
Net Income | |||||||
Net Income | 58.86 | 97.73 | (61.26) | 62.35 | 30.89 | 53.77 | |
Supplemental | |||||||
EBIT | 126 | 69.87 | (33.99) | 64.65 | - | - | |
EBITDA | 207.5 | 148.3 | 72.72 | 190.6 | - | - | |