
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,550.2 | 1,264.5 | 710.4 | 1,295.2 | 1,064.3 | 970.1 | |
COGS | 1,221.5 | 1,000.4 | 606.8 | 1,120.4 | 908.5 | 838.8 | |
Gross Profit | 328.7 | 264.1 | 103.6 | 174.8 | 155.9 | 131.3 | |
Operating Expenses & Income | |||||||
Operating Income | 374.8 | 522.9 | 58.6 | 114.3 | 72.51 | 59.08 | |
Total Operating Expenses | (46.08) | (258.8) | 45.03 | 60.5 | 991.8 | 452.9 | |
R&D Expenses | 51.66 | 47.22 | 27.54 | 42.74 | 41.72 | 37.64 | |
Selling General & Admin Expenses | 23.81 | 34.47 | 32.59 | 34.5 | 12.43 | 5.497631 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.917939) | (3.045368) | (2.447664) | (3.119515) | (1.570995) | (1.246068) | |
Interest Income | 11.89 | 37.23 | 41.47 | 38.01 | 14.58 | 12.78 | |
Income Tax Expense | 50.92 | 73.09 | 9.77441 | 15.39 | - | 5.238669 | |
Net Income | |||||||
Net Income | 323.9 | 450.1 | 48.44 | 98.55 | 85.38 | 66.24 | |
Supplemental | |||||||
EBIT | 377.8 | 525.9 | 60.71 | 117 | - | - | |
EBITDA | 393 | 561.9 | 104.9 | 164.7 | - | - | |