
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,726.7 | 10,026.4 | 11,079.2 | 12,985.4 | 12,586.5 | 13,079.1 | |
COGS | 10,089.5 | 9,656.3 | 10,604.8 | 12,442.4 | 11,994.7 | 12,439.8 | |
Gross Profit | 637.3 | 370.1 | 474.4 | 543 | 591.8 | 639.3 | |
Operating Expenses & Income | |||||||
Operating Income | 397.6 | 137.7 | 261.7 | 307 | 430.5 | 477 | |
Total Operating Expenses | 239.7 | 232.4 | 212.7 | 236 | 12,156 | 6,529 | |
R&D Expenses | 164.1 | 154.5 | 110.8 | 79.82 | 61.6 | 70.16 | |
Selling General & Admin Expenses | 38.86 | 43.05 | 42.66 | 49.48 | 30.06 | 20.01 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.89) | (24.07) | (24.97) | (71.62) | (17.68) | (12.04) | |
Interest Income | 25.99 | 35.49 | 39.76 | 34.1 | 25.03 | 17.93 | |
Income Tax Expense | 54.48 | 0.752746 | 46.43 | 68.76 | - | 46.22 | |
Net Income | |||||||
Net Income | 341.1 | 136.2 | 216.5 | 236.1 | 315.5 | 305.2 | |
Supplemental | |||||||
EBIT | 433.5 | 161 | 287.9 | 376.5 | - | - | |
EBITDA | 491.9 | 232 | 383.6 | 470.4 | - | - | |