
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,346 | 2,360.1 | 4,503.8 | 2,843.4 | 2,226.8 | 2,150.8 | |
COGS | 1,513.2 | 1,778.9 | 3,442.9 | 2,243.7 | 1,732.7 | 1,737.3 | |
Gross Profit | 832.7 | 581.2 | 1,060.9 | 599.7 | 494.1 | 413.5 | |
Operating Expenses & Income | |||||||
Operating Income | 464.5 | (294.8) | 579.7 | 387.1 | 134.8 | 200.6 | |
Total Operating Expenses | 368.3 | 876 | 481.2 | 212.6 | 2,092 | 1,004.1 | |
R&D Expenses | 5.857214 | 28.73 | 60.38 | 58 | 45.35 | 41.06 | |
Selling General & Admin Expenses | 322.7 | 376.7 | 333 | 266.3 | 97.85 | 83.46 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (178.5) | (168.6) | (195.1) | (186) | (162.2) | (155) | |
Interest Income | 21 | 53.03 | 31.04 | 24.38 | 21.28 | 17.25 | |
Income Tax Expense | 93.76 | (58.54) | 204.4 | 143.6 | - | 29.87 | |
Net Income | |||||||
Net Income | 328.4 | (272.8) | 324.2 | 211.6 | 72.4 | (57.75) | |
Supplemental | |||||||
EBIT | 322.8 | 6.836922 | 405.3 | 120.2 | - | - | |
EBITDA | 691.6 | 438.2 | 898.9 | 607.8 | - | - | |