
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,039.5 | 5,637.8 | 6,102.8 | 4,133.8 | 3,507.2 | 3,409.8 | |
COGS | 4,336.5 | 4,839.2 | 5,198.2 | 3,696 | 2,930.9 | 2,857.4 | |
Gross Profit | 703 | 798.6 | 904.7 | 437.8 | 576.3 | 552.4 | |
Operating Expenses & Income | |||||||
Operating Income | 194.7 | 240.9 | 207.3 | (347.5) | 329.5 | 267.1 | |
Total Operating Expenses | 508.3 | 557.7 | 697.3 | 785.3 | 3,177.7 | 1,883 | |
R&D Expenses | 156.7 | 115.1 | 123.3 | 70.11 | 66 | 71.27 | |
Selling General & Admin Expenses | 172.2 | 200.3 | 228.8 | 203.3 | 62.32 | 165 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.14) | (66.21) | (114.8) | (114.7) | (100.2) | (99.1) | |
Interest Income | 12.95 | 15.81 | 22.63 | 13.57 | 12.77 | 8.351276 | |
Income Tax Expense | 30.56 | 40.53 | 43.79 | (55.04) | - | (2.403623) | |
Net Income | |||||||
Net Income | 139.7 | 199.9 | 156.3 | (286.8) | 69.94 | 59.95 | |
Supplemental | |||||||
EBIT | 237.1 | 311.8 | 325.7 | (220.9) | - | - | |
EBITDA | 260.4 | 337.9 | 408 | (156.2) | - | - | |