
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,280.8 | 4,903.6 | 4,106 | 3,510.9 | 4,113 | 3,999.1 | |
COGS | 3,741.8 | 4,267.6 | 3,524.2 | 2,972.1 | 3,522.5 | 3,436.4 | |
Gross Profit | 539.1 | 636 | 581.8 | 538.8 | 590.5 | 562.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2.795267) | 180.6 | 92.21 | 20.43 | 46.26 | 17.41 | |
Total Operating Expenses | 541.9 | 455.4 | 489.6 | 518.4 | 4,066.7 | 1,841.1 | |
R&D Expenses | 92.17 | 97.93 | 110.2 | 109.7 | 105.5 | 105.1 | |
Selling General & Admin Expenses | 115.9 | 122.7 | 129.8 | 158 | 141.4 | 356.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.355037) | (1.624) | (1.426332) | (1.993135) | (0.173359) | (0.231417) | |
Interest Income | 35.73 | 37.28 | 39.08 | 14.76 | 7.289701 | 5.464457 | |
Income Tax Expense | (0.360112) | 18.58 | 6.110939 | (5.531338) | - | 16.72 | |
Net Income | |||||||
Net Income | 11.37 | 162.2 | 87.98 | 25.62 | 50.6 | 45.85 | |
Supplemental | |||||||
EBIT | 10.9 | 181.9 | 95.3 | 22.06 | - | - | |
EBITDA | 94.82 | 265.9 | 199.4 | 141.8 | - | - | |