
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,127.3 | 6,499.1 | 4,813.5 | 4,173.2 | 3,848.1 | 3,693.6 | |
COGS | 4,700.6 | 5,992.8 | 4,293.9 | 3,703.2 | 3,464.5 | 3,301.7 | |
Gross Profit | 426.7 | 506.3 | 519.6 | 470 | 383.6 | 391.8 | |
Operating Expenses & Income | |||||||
Operating Income | 202.9 | 241.7 | 251.6 | 182.9 | 251.3 | 225.8 | |
Total Operating Expenses | 223.8 | 264.6 | 268 | 287.1 | 3,596.8 | 1,505.8 | |
R&D Expenses | 1.616131 | 1.800548 | 4.620498 | 10.09 | 10.72 | 10.96 | |
Selling General & Admin Expenses | 96.74 | 90.35 | 102.9 | 90.39 | 23.09 | 133.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (69.77) | (78.89) | (107.7) | (109.6) | (91.62) | (80.66) | |
Interest Income | 11.66 | 25.45 | 50.36 | 47.04 | 36.18 | 5.294399 | |
Income Tax Expense | 54.94 | 66.24 | 69.16 | 47.57 | - | 30.93 | |
Net Income | |||||||
Net Income | 148.6 | 181.6 | 173.6 | 130.2 | (783.2) | (758.9) | |
Supplemental | |||||||
EBIT | 266.9 | 302.7 | 321 | 255.5 | - | - | |
EBITDA | 277.2 | 314.4 | 340 | 272.4 | - | - | |