
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,348 | 3,150.2 | 1,958.2 | 2,309 | 2,777.2 | 2,738.1 | |
COGS | 1,798.9 | 2,474.2 | 1,715.3 | 2,043.5 | 2,181.9 | 2,153.6 | |
Gross Profit | 549.1 | 675.9 | 242.9 | 265.5 | 595.3 | 584.5 | |
Operating Expenses & Income | |||||||
Operating Income | 342.1 | 458.4 | 24.09 | (15.44) | 318.6 | 270.5 | |
Total Operating Expenses | 207 | 217.5 | 218.8 | 280.9 | 2,458.6 | 1,363 | |
R&D Expenses | 113 | 138.2 | 105 | 112.6 | 112.4 | 111.5 | |
Selling General & Admin Expenses | 79.77 | 98.69 | 97.61 | 112.6 | 46.82 | 29.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.669313) | (23.05) | (29.77) | (50.97) | (59.44) | (63.65) | |
Interest Income | 19.03 | 19.18 | 31.38 | 6.887119 | 2.651307 | 2.280253 | |
Income Tax Expense | 46.76 | 66.18 | 5.897188 | 11.02 | - | 31.86 | |
Net Income | |||||||
Net Income | 241.4 | 315.3 | 20.08 | (10.85) | 192.7 | 180.1 | |
Supplemental | |||||||
EBIT | 342 | 478.1 | 49.86 | 34.22 | - | - | |
EBITDA | 443 | 594.3 | 176.8 | 255.5 | - | - | |