
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,329 | 8,206.1 | 7,174.5 | 7,541.2 | 10,426.2 | 10,553.5 | |
COGS | 9,400.5 | 7,156.2 | 6,383.9 | 6,694.6 | 9,335.8 | 9,428.7 | |
Gross Profit | 928.6 | 1,049.9 | 790.6 | 846.6 | 1,090.4 | 1,124.8 | |
Operating Expenses & Income | |||||||
Operating Income | 346.3 | 378.3 | 111.3 | 136.7 | 248 | 251.3 | |
Total Operating Expenses | 582.3 | 671.5 | 679.3 | 709.9 | 10,178.3 | 5,869.9 | |
R&D Expenses | 189.5 | 236.4 | 241.1 | 221.6 | 298.7 | 279.8 | |
Selling General & Admin Expenses | 295.3 | 334.7 | 364.3 | 412.7 | 129 | 127.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.94) | (33.77) | (19.01) | (17.15) | (4.368046) | (9.966689) | |
Interest Income | 17.39 | 14.5 | 15.85 | 10.31 | 6.377952 | - | |
Income Tax Expense | 42.27 | 67.74 | 12.12 | 39.18 | - | 15.24 | |
Net Income | |||||||
Net Income | 303.3 | 309.9 | 97.52 | 115.2 | 156.7 | 186.9 | |
Supplemental | |||||||
EBIT | 382.1 | 411.4 | 129.8 | 174.3 | - | - | |
EBITDA | 460.9 | 507.7 | 236.3 | 281.8 | - | - | |