
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,921.9 | 2,436.9 | 2,878.9 | 2,918.5 | 2,814.3 | 2,800.2 | |
COGS | 2,238.9 | 1,808.8 | 2,140.3 | 2,183.9 | 2,139.1 | 2,150.5 | |
Gross Profit | 683 | 628.1 | 738.6 | 734.7 | 675.2 | 649.7 | |
Operating Expenses & Income | |||||||
Operating Income | 106.6 | 18.45 | 176.9 | 136.5 | 98.23 | 82.45 | |
Total Operating Expenses | 576.4 | 609.6 | 561.8 | 598.2 | 2,716.1 | 1,595 | |
R&D Expenses | 131.8 | 140.1 | 152.3 | 161.6 | 147.3 | 148.4 | |
Selling General & Admin Expenses | 131.7 | 138 | 146.5 | 151.3 | 209 | 279.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.903503) | (4.968335) | (2.888637) | (1.006413) | (0.967096) | (1.025152) | |
Interest Income | 18.03 | 12.89 | 16.11 | 15.89 | 9.606193 | 6.61399 | |
Income Tax Expense | (1.97521) | (25.89) | 14.22 | 1.289677 | - | 0.466524 | |
Net Income | |||||||
Net Income | 108.9 | 45.13 | 161.7 | 121.4 | 92.3 | 77.46 | |
Supplemental | |||||||
EBIT | 110.9 | 23.52 | 178.7 | 123.7 | - | - | |
EBITDA | 157.1 | 76.99 | 246.2 | 187.6 | - | - | |