
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,087.7 | 6,163.2 | 6,097.6 | 6,680.1 | 6,640.9 | 6,325.6 | |
COGS | 4,221.8 | 5,387.2 | 5,161.4 | 5,723.2 | 5,699.7 | 5,353.7 | |
Gross Profit | 865.9 | 776 | 936.3 | 956.9 | 941.2 | 971.9 | |
Operating Expenses & Income | |||||||
Operating Income | 229.1 | 59.94 | 219.6 | 180.8 | 396.8 | 364.9 | |
Total Operating Expenses | 636.8 | 716 | 716.6 | 776.1 | 6,244.1 | 3,769.4 | |
R&D Expenses | 0.660405 | 0.573461 | 1.173138 | 11.48 | 15.54 | 14.98 | |
Selling General & Admin Expenses | 305 | 320.5 | 337 | 336.8 | 63.79 | 31.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (163.3) | (209.6) | (197.2) | (186.5) | (183.2) | (182.3) | |
Interest Income | 4.978965 | 9.312704 | 8.347502 | 4.670927 | 3.687101 | 2.798551 | |
Income Tax Expense | 36.24 | 31.66 | 72.22 | 60.05 | - | 30.69 | |
Net Income | |||||||
Net Income | 176.3 | 25.49 | 78.09 | 62.52 | 47.13 | 76.99 | |
Supplemental | |||||||
EBIT | 333.1 | 237.9 | 382.4 | 352.2 | - | - | |
EBITDA | 613.7 | 522.7 | 687.7 | 657.6 | - | - | |