
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,423.2 | 3,200.3 | 3,106.1 | 3,264.5 | 3,343.3 | 3,175.9 | |
COGS | 1,954.1 | 2,670.9 | 2,594.7 | 2,755.4 | 2,739.8 | 2,574.2 | |
Gross Profit | 469.1 | 529.4 | 511.4 | 509.2 | 603.5 | 601.7 | |
Operating Expenses & Income | |||||||
Operating Income | 143 | 177.5 | 162.8 | 110.7 | 174.7 | 156.3 | |
Total Operating Expenses | 326.1 | 351.9 | 348.6 | 398.4 | 3,168.6 | 1,564 | |
R&D Expenses | 81.68 | 101.8 | 101.3 | 98.7 | 118.9 | 122.5 | |
Selling General & Admin Expenses | 157.2 | 189.2 | 148.1 | 163.7 | 97.43 | 49.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.16) | (45.55) | (43.55) | (47.7) | (31.26) | (25.77) | |
Interest Income | 2.586012 | 7.349092 | 9.401026 | 10.86 | 6.573209 | 3.890285 | |
Income Tax Expense | 21.45 | 17.4 | 19.18 | 15.12 | - | 12.96 | |
Net Income | |||||||
Net Income | 123.5 | 147.8 | 138.2 | 91.37 | 91.39 | 84.34 | |
Supplemental | |||||||
EBIT | 198.2 | 221.9 | 206.6 | 153.8 | - | - | |
EBITDA | 315.5 | 355.1 | 363.3 | 312.8 | - | - | |