
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,223.8 | 5,336.4 | 6,227.5 | 7,948.6 | 10,128 | 10,134.5 | |
COGS | 5,187 | 4,677.9 | 5,444.8 | 7,072.2 | 9,180.2 | 9,175.6 | |
Gross Profit | 1,036.8 | 658.5 | 782.7 | 876.4 | 947.8 | 958.9 | |
Operating Expenses & Income | |||||||
Operating Income | 356.6 | (348.7) | 445.4 | (127.9) | 142 | 18.88 | |
Total Operating Expenses | 680.1 | 1,007.2 | 337.3 | 1,004.3 | 9,985.9 | 5,801.9 | |
R&D Expenses | 219.9 | 236.2 | 266.1 | 256.4 | 279.6 | 284.6 | |
Selling General & Admin Expenses | 251.8 | 299.6 | 261.7 | 264.3 | 126.3 | 580.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.12) | (40.77) | (36.22) | (31.03) | (17.34) | (17.06) | |
Interest Income | 41.35 | 40.55 | 53.07 | 77.83 | 72.83 | 72.68 | |
Income Tax Expense | 45.88 | (79.38) | 50.84 | (17.19) | - | 0.444454 | |
Net Income | |||||||
Net Income | 314.3 | (261.8) | 394.7 | (114.9) | 173.9 | 65.78 | |
Supplemental | |||||||
EBIT | 329.9 | (74.5) | (17.01) | (20.08) | - | - | |
EBITDA | 453.3 | 90.51 | 182.9 | (2.095421) | - | - | |