
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,255.5 | 4,120.5 | 5,064.4 | 6,958.1 | 8,496.6 | 8,944.6 | |
COGS | 3,838.5 | 3,700.3 | 4,343.9 | 5,909.7 | 7,387.1 | 7,604.9 | |
Gross Profit | 417 | 420.1 | 720.6 | 1,048.3 | 1,109.5 | 1,339.7 | |
Operating Expenses & Income | |||||||
Operating Income | 6.906625 | 6.995622 | 205.4 | 399.5 | 574.6 | 725.6 | |
Total Operating Expenses | 410.1 | 413.1 | 515.2 | 648.8 | 7,922 | 6,288.8 | |
R&D Expenses | 108.2 | 91.94 | 72.31 | 145.2 | 150.6 | 156.6 | |
Selling General & Admin Expenses | 150.8 | 146.1 | 169.4 | 229.9 | 133.6 | 330.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82.07) | (132.5) | (140.6) | (161.4) | (175.2) | (162.9) | |
Interest Income | 10.72 | 12.7 | 7.529353 | 11.02 | 24.09 | 19.4 | |
Income Tax Expense | (3.429682) | (4.186975) | (8.983795) | 26.54 | - | 0.0771 | |
Net Income | |||||||
Net Income | 11.61 | 16.96 | 216.3 | 373.9 | 201.4 | 275.2 | |
Supplemental | |||||||
EBIT | 89.22 | 143.3 | 348.1 | 561.2 | - | - | |
EBITDA | 391.6 | 490.2 | 701.3 | 984.4 | - | - | |