
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,815.6 | 2,919.8 | 5,336.9 | 4,574.7 | 4,833.1 | 4,691 | |
COGS | 4,818.7 | 2,474.9 | 4,203 | 3,766.3 | 4,119.5 | 3,943.7 | |
Gross Profit | 996.9 | 444.9 | 1,133.9 | 808.3 | 713.6 | 747.2 | |
Operating Expenses & Income | |||||||
Operating Income | 370 | (276.7) | 444.8 | 246.1 | 66.47 | 95.58 | |
Total Operating Expenses | 626.9 | 721.6 | 689.1 | 562.2 | 4,766.7 | 3,159 | |
R&D Expenses | 70.88 | 47.19 | 51.22 | 61.84 | 64.56 | 64.96 | |
Selling General & Admin Expenses | 477.6 | 485 | 520.7 | 476.7 | 170.4 | 719.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (103.1) | (89.66) | (73.21) | (77.66) | (69.83) | (72.17) | |
Interest Income | 120.7 | 113.1 | 132.4 | 111.4 | 127.3 | 118.9 | |
Income Tax Expense | 143.8 | 30.66 | 141.9 | 77.56 | - | 61.54 | |
Net Income | |||||||
Net Income | 236.4 | (214.9) | 262.2 | 140.5 | 116.5 | 143.3 | |
Supplemental | |||||||
EBIT | 134.9 | (428.3) | 312.4 | (103.1) | - | - | |
EBITDA | 473.2 | (177.8) | 513.4 | 66.95 | - | - | |