
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,714.7 | 2,088 | 1,928.3 | 1,828 | 1,504.7 | 1,472.1 | |
COGS | 2,331.5 | 1,939.9 | 1,591.7 | 1,526.2 | 1,275.3 | 1,247.1 | |
Gross Profit | 383.2 | 148.1 | 336.6 | 301.8 | 229.4 | 224.9 | |
Operating Expenses & Income | |||||||
Operating Income | 168.1 | 706 | 176.9 | 236.2 | 20.47 | 110.7 | |
Total Operating Expenses | 215.1 | (558) | 159.7 | 65.63 | 1,484.2 | 625.4 | |
R&D Expenses | 16.61 | 0.247954 | 0.376072 | 0.51478 | 0.597209 | 0.798662 | |
Selling General & Admin Expenses | 167.6 | 202 | 145 | 155.4 | 48.61 | 12.91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.04) | (11.46) | (6.45637) | (7.143129) | (7.852397) | (9.982018) | |
Interest Income | 18.4 | 26.59 | 28.13 | 18.08 | 27.2 | 20.39 | |
Income Tax Expense | 33.09 | 200 | 11.37 | 20.48 | - | 1.577504 | |
Net Income | |||||||
Net Income | 130.5 | 522.6 | 150.9 | 196.6 | 142 | 143.2 | |
Supplemental | |||||||
EBIT | 191.1 | 723.1 | 182.9 | 243.8 | - | - | |
EBITDA | 390.9 | 932 | 392 | 449.3 | - | - | |