
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,112 | 5,229.6 | 5,101.5 | 6,247.2 | 5,908.8 | 5,950.1 | |
COGS | 3,438.5 | 4,325.5 | 4,440.9 | 5,537 | 5,272.2 | 5,387.3 | |
Gross Profit | 673.5 | 904 | 660.6 | 710.1 | 636.6 | 562.9 | |
Operating Expenses & Income | |||||||
Operating Income | 113.3 | 314.2 | 94.45 | 150.5 | 232.3 | 49.39 | |
Total Operating Expenses | 560.2 | 589.8 | 566.1 | 559.6 | 5,676.5 | 3,210 | |
R&D Expenses | 120.1 | 159.6 | 145.2 | 142.9 | 127.9 | 133.8 | |
Selling General & Admin Expenses | 277 | 271.5 | 304.7 | 281.1 | 113 | 335 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.54) | (82.27) | (105.7) | (116.6) | (97.32) | (95.22) | |
Interest Income | 19.87 | 2.962583 | 12.36 | 14.49 | 10.45 | 7.1405 | |
Income Tax Expense | 8.686698 | 26.25 | 29.86 | 31.35 | - | 34.78 | |
Net Income | |||||||
Net Income | 97.17 | 237.6 | 50.43 | 115.1 | (348) | (431.6) | |
Supplemental | |||||||
EBIT | 197.4 | 346.1 | 186 | 263 | - | - | |
EBITDA | 588.4 | 686.9 | 583.9 | 698.6 | - | - | |