
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,202.5 | 3,125.9 | 2,460.4 | 2,419.1 | 2,360.3 | 2,452.1 | |
COGS | 1,720.9 | 2,301.9 | 2,213.2 | 2,134.7 | 1,827 | 1,900.8 | |
Gross Profit | 481.6 | 824 | 247.1 | 284.4 | 533.3 | 551.3 | |
Operating Expenses & Income | |||||||
Operating Income | 205.5 | 415.6 | (129.4) | (41.72) | 192.7 | 192.1 | |
Total Operating Expenses | 276.1 | 408.4 | 376.6 | 326.1 | 2,167.6 | 1,185.8 | |
R&D Expenses | 98.06 | 144.3 | 115 | 105.6 | 102.6 | 94.67 | |
Selling General & Admin Expenses | 153.9 | 199.9 | 196.2 | 142.3 | 120.7 | 165.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.492315) | (10.87) | (13.21) | (16.08) | (19.77) | (20.72) | |
Interest Income | 3.333955 | 6.414565 | 7.89251 | 6.63644 | 7.330749 | 4.967262 | |
Income Tax Expense | 24.42 | 31.84 | (29.98) | (17.27) | - | 25.55 | |
Net Income | |||||||
Net Income | 177.4 | 381.2 | (104.1) | (25.88) | 136.7 | 137 | |
Supplemental | |||||||
EBIT | 202.3 | 416.4 | (124.3) | (26.78) | - | - | |
EBITDA | 281.6 | 529.7 | 43.58 | 177.7 | - | - | |