
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,293.8 | 14,737.2 | 10,818.3 | 7,702.8 | 8,348.6 | 8,060.8 | |
COGS | 13,468.3 | 14,099.5 | 10,133.5 | 7,049 | 7,618.5 | 7,338.7 | |
Gross Profit | 825.5 | 637.6 | 684.8 | 653.8 | 730.1 | 722.2 | |
Operating Expenses & Income | |||||||
Operating Income | 365.9 | 100.1 | 187.2 | 127.3 | 262.9 | 164 | |
Total Operating Expenses | 459.6 | 537.5 | 497.6 | 526.4 | 8,085.7 | 4,666.8 | |
R&D Expenses | 86.78 | 54.02 | 66.53 | 72.83 | 86.93 | 96.7 | |
Selling General & Admin Expenses | 261.8 | 251.6 | 256 | 222.3 | 58.34 | 45.54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.74) | (53.79) | (50.92) | (50.82) | (73.93) | (74.24) | |
Interest Income | 20.76 | 34.4 | 45.04 | 47.86 | 49.9 | 33.62 | |
Income Tax Expense | 64.14 | 19.68 | 0.905828 | (29.84) | - | (24.18) | |
Net Income | |||||||
Net Income | 294.4 | 81.41 | 192.2 | 157.8 | 85.52 | (47.17) | |
Supplemental | |||||||
EBIT | 335.6 | 121.1 | 131.1 | (39.55) | - | - | |
EBITDA | 343.7 | 126.2 | 135.8 | (36.04) | - | - | |