

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,190.8 | 5,631.2 | 5,139.6 | 4,366.2 | 4,555.5 | 4,634.9 | |
COGS | 4,283.2 | 4,704.5 | 4,237.4 | 3,634 | 3,813.7 | 3,861 | |
Gross Profit | 907.6 | 926.8 | 902.1 | 732.2 | 741.8 | 774 | |
Operating Expenses & Income | |||||||
Operating Income | 428.2 | 405.5 | 434.4 | 491.7 | 355.3 | 400.7 | |
Total Operating Expenses | 479.4 | 521.3 | 467.8 | 240.5 | 4,200.1 | 2,334.3 | |
R&D Expenses | 169.5 | 243.8 | 315 | 194 | 202 | 233 | |
Selling General & Admin Expenses | 218 | 202.3 | 173.3 | 176.8 | 51.53 | 206.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (66.26) | (52.53) | (41.74) | (18.24) | (0.306038) | (0.0651) | |
Interest Income | 17.76 | 17.23 | 24.47 | 24.77 | 15.68 | 10.79 | |
Income Tax Expense | 22.86 | 55.13 | 18.34 | 42.06 | - | 34.93 | |
Net Income | |||||||
Net Income | 194.9 | 149.9 | 121.6 | 381.9 | 235 | 210.2 | |
Supplemental | |||||||
EBIT | 454 | 460.2 | 353.9 | 586.3 | - | - | |
EBITDA | 559.2 | 571.2 | 473.5 | 704.1 | - | - | |