
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,504.5 | 3,801.4 | 4,517.8 | 3,850.5 | 4,323.1 | 4,288 | |
COGS | 3,117.7 | 3,338.9 | 4,034.7 | 3,255.5 | 3,745.9 | 3,710.3 | |
Gross Profit | 386.8 | 462.4 | 483.1 | 595 | 577.2 | 577.7 | |
Operating Expenses & Income | |||||||
Operating Income | 51.65 | 88.06 | 103.2 | 159.4 | 256.4 | 200.6 | |
Total Operating Expenses | 335.2 | 374.4 | 379.9 | 435.6 | 4,066.7 | 2,055.4 | |
R&D Expenses | 67.18 | 87.51 | 77.74 | 579.3 | 110.4 | 109.1 | |
Selling General & Admin Expenses | 187.6 | 183 | 239.5 | 232.3 | 44.08 | 229.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.55) | (55.87) | (57.7) | (66.06) | (58.64) | (55.49) | |
Interest Income | 1.712238 | 1.539802 | 1.602872 | 2.549307 | 0.911112 | 0.740841 | |
Income Tax Expense | 8.017849 | 5.13458 | 15.55 | 24.42 | - | 16.73 | |
Net Income | |||||||
Net Income | 21.29 | 46.72 | 48.16 | 68.79 | 60.88 | 45.96 | |
Supplemental | |||||||
EBIT | 103.1 | 130.3 | 120.8 | 210.8 | - | - | |
EBITDA | 302.7 | 340.7 | 330.8 | 434.5 | - | - | |