
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,840 | 5,027 | 5,456.6 | 6,205 | 6,690.8 | 6,748.4 | |
COGS | 3,346.6 | 4,521.7 | 4,987.2 | 5,723.5 | 6,179.9 | 6,225.2 | |
Gross Profit | 493.5 | 505.2 | 469.4 | 481.5 | 510.8 | 523.2 | |
Operating Expenses & Income | |||||||
Operating Income | 255.8 | 264.7 | 63.26 | 172.2 | 214.9 | 221 | |
Total Operating Expenses | 237.7 | 240.5 | 406.1 | 309.3 | 6,475.9 | 3,318.3 | |
R&D Expenses | 138.3 | 158 | 155.6 | 194.9 | 223.9 | 236 | |
Selling General & Admin Expenses | 60.19 | 84.74 | 93.42 | 104.5 | 80.54 | 183.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.43) | (79.95) | (86.98) | (84.17) | (76.93) | (83.06) | |
Interest Income | 12.41 | 14.06 | 40.9 | 14.47 | 11.57 | 8.269981 | |
Income Tax Expense | 25.82 | 23.93 | (14.39) | 6.367516 | - | 7.541155 | |
Net Income | |||||||
Net Income | 225.5 | 227.6 | 82.72 | 163.3 | 124 | 137.7 | |
Supplemental | |||||||
EBIT | 291.8 | 331 | 155 | 253.8 | - | - | |
EBITDA | 387.5 | 490.8 | 390.4 | 506.1 | - | - | |