
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,037.1 | 4,980.3 | 5,162 | 5,790.7 | 6,485.7 | 6,251.2 | |
COGS | 3,394.9 | 4,292.3 | 4,398.1 | 4,953.2 | 5,994.2 | 5,717.9 | |
Gross Profit | 642.2 | 688 | 763.9 | 837.5 | 491.6 | 533.3 | |
Operating Expenses & Income | |||||||
Operating Income | 124.2 | 178.4 | 144.4 | 133.9 | (69.59) | (78.05) | |
Total Operating Expenses | 518 | 509.6 | 619.5 | 703.6 | 6,555.3 | 3,356.7 | |
R&D Expenses | 92.17 | 151.2 | 226.5 | 287.4 | 289.4 | 286.1 | |
Selling General & Admin Expenses | 124.5 | 140.6 | 164.7 | 184.5 | 70.39 | 341.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (205.5) | (175.7) | (152.4) | (165) | (110.3) | (106.1) | |
Interest Income | 6.764415 | 7.376264 | 6.654609 | 5.861187 | 6.162595 | 5.876373 | |
Income Tax Expense | (10.19) | 2.70653 | (1.060029) | 1.357672 | - | 6.604694 | |
Net Income | |||||||
Net Income | 122.7 | 175.9 | 153.7 | 156.2 | (596.1) | (551.8) | |
Supplemental | |||||||
EBIT | 311.2 | 326.4 | 275 | 302.4 | - | - | |
EBITDA | 447.8 | 465 | 423.1 | 464 | - | - | |