
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,139.6 | 4,233.6 | 3,514.9 | 2,936 | 3,005.5 | 2,826.5 | |
COGS | 2,597.5 | 3,586.9 | 3,007.1 | 2,424.2 | 2,406.2 | 2,241.5 | |
Gross Profit | 542.1 | 646.7 | 507.8 | 511.8 | 599.3 | 585 | |
Operating Expenses & Income | |||||||
Operating Income | 28.32 | 37.44 | 59.56 | 83.78 | 227.7 | 162.4 | |
Total Operating Expenses | 513.8 | 609.3 | 448.3 | 428.1 | 2,777.9 | 1,432.5 | |
R&D Expenses | 110.2 | 147.4 | 124.6 | 83.81 | 98.16 | 96.55 | |
Selling General & Admin Expenses | 95.89 | 129.7 | 141.3 | 140.6 | 53.02 | 330.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.36) | (55.69) | (66.32) | (36.46) | (20.58) | (20.3) | |
Interest Income | 6.072696 | 8.800035 | 20.51 | 10.42 | 7.1997 | 4.642351 | |
Income Tax Expense | (2.927547) | (16.05) | 2.586768 | 10.08 | - | 3.489976 | |
Net Income | |||||||
Net Income | 32.81 | 53.44 | 57.8 | 73.56 | 103.1 | 90.51 | |
Supplemental | |||||||
EBIT | 81.45 | 73.28 | 103 | 117.3 | - | - | |
EBITDA | 129.5 | 126.2 | 148.2 | 155.2 | - | - | |