
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,175.1 | 2,207.6 | 2,510.7 | 3,047.5 | 3,409.1 | 3,612.2 | |
COGS | 1,781.7 | 1,950 | 2,226.3 | 2,679.9 | 3,075.4 | 3,234.2 | |
Gross Profit | 393.4 | 257.6 | 284.4 | 367.6 | 333.8 | 378 | |
Operating Expenses & Income | |||||||
Operating Income | 267.3 | 139.1 | 114.2 | 140.7 | 137.8 | 150 | |
Total Operating Expenses | 126 | 118.5 | 170.2 | 226.8 | 3,271.3 | 1,870.3 | |
R&D Expenses | 70.02 | 71.22 | 90.52 | 118.6 | 119.1 | 126.2 | |
Selling General & Admin Expenses | 45.15 | 42.38 | 56.7 | 70.36 | 21.13 | 13.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.285234) | (7.621721) | (10.53) | (49.83) | (67.23) | (68.59) | |
Interest Income | 9.813254 | 17.25 | 10.75 | 8.513344 | 7.591042 | 4.857232 | |
Income Tax Expense | 35.67 | 18.91 | 12.52 | 13.14 | - | (1.676271) | |
Net Income | |||||||
Net Income | 232.7 | 162.9 | 104.4 | 126.1 | 76.72 | 145.2 | |
Supplemental | |||||||
EBIT | 270.7 | 188.6 | 127.5 | 189.1 | - | - | |
EBITDA | 321.8 | 246.5 | 216 | 325 | - | - | |