
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,294.6 | 1,921.4 | 1,820 | 2,122.4 | 2,561.1 | 2,567.4 | |
COGS | 1,030.6 | 1,660 | 1,605.4 | 1,916.9 | 2,272 | 2,325.4 | |
Gross Profit | 264 | 261.4 | 214.6 | 205.6 | 289.1 | 242 | |
Operating Expenses & Income | |||||||
Operating Income | 121 | 120.9 | 39.13 | 22.69 | 45.24 | (6.59954) | |
Total Operating Expenses | 143 | 140.6 | 175.5 | 182.9 | 2,515.9 | 1,395.9 | |
R&D Expenses | 45.78 | 65.77 | 64.62 | 67.78 | 87.3 | 86.44 | |
Selling General & Admin Expenses | 75.3 | 82.99 | 103.6 | 107.6 | 52.52 | 166.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.552745) | (8.229248) | (8.376865) | (11.63) | (15.95) | (18.11) | |
Interest Income | 4.701171 | 7.936251 | 13.3 | 12.37 | 8.146721 | 6.236707 | |
Income Tax Expense | 16.63 | 6.310204 | 10.25 | 8.192914 | - | 4.18703 | |
Net Income | |||||||
Net Income | 110.4 | 98.41 | 25 | 14.31 | (10.46) | (48.78) | |
Supplemental | |||||||
EBIT | 132.1 | 126.9 | 45.68 | 33.68 | - | - | |
EBITDA | 161.6 | 167.3 | 97.99 | 90.42 | - | - | |