
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,124.5 | 3,329 | 3,790.1 | 4,411.1 | 4,351.2 | 4,308.3 | |
COGS | 2,403.4 | 2,554.2 | 2,897.6 | 3,706.3 | 3,625.3 | 3,595.5 | |
Gross Profit | 721.1 | 774.8 | 892.5 | 704.8 | 725.9 | 712.8 | |
Operating Expenses & Income | |||||||
Operating Income | 92.74 | 143.7 | 164.3 | (214.9) | (170.5) | 9.779259 | |
Total Operating Expenses | 628.4 | 631.1 | 728.2 | 919.8 | 4,521.7 | 2,402.6 | |
R&D Expenses | 112.7 | 115 | 148.7 | 159.4 | 159 | 159.9 | |
Selling General & Admin Expenses | 217 | 233.6 | 268.7 | 335.6 | 208.3 | 65.33 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.01) | (50.76) | (51.39) | (62.22) | (62.52) | (60.57) | |
Interest Income | 5.519992 | 8.617848 | 10.44 | 8.771563 | 12.04 | 8.762284 | |
Income Tax Expense | 11.3 | 62.59 | 62.16 | 35.69 | - | 46.19 | |
Net Income | |||||||
Net Income | 61.68 | 73.16 | 90.74 | (244.2) | (142.2) | (116) | |
Supplemental | |||||||
EBIT | 132.7 | 187.5 | 222.7 | (144.7) | - | - | |
EBITDA | 224.3 | 301.4 | 340.6 | (0.171944) | - | - | |