
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,957.7 | 2,701.4 | 2,328.8 | 2,362.7 | 2,792.1 | 3,174.8 | |
COGS | 2,538.4 | 2,456.2 | 2,049.1 | 2,036.2 | 2,620.4 | 3,017.2 | |
Gross Profit | 419.3 | 245.2 | 279.8 | 326.5 | 171.8 | 157.6 | |
Operating Expenses & Income | |||||||
Operating Income | 293.9 | 147.5 | 167.1 | 182.2 | 13.67 | (52.69) | |
Total Operating Expenses | 125.3 | 97.71 | 112.7 | 144.3 | 2,778.4 | 1,730.9 | |
R&D Expenses | 103.1 | 99.44 | 82.71 | 82.11 | 84.78 | 83.23 | |
Selling General & Admin Expenses | 66.54 | 67.94 | 63.08 | 70.87 | 35.39 | 120 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.391083) | (5.362059) | (0.493897) | (1.740778) | (16.45) | (27.64) | |
Interest Income | 6.278512 | 9.771162 | 12.29 | 4.433056 | 3.70059 | 3.516654 | |
Income Tax Expense | 0.381083 | 5.995091 | 7.137157 | (1.908858) | - | (37.92) | |
Net Income | |||||||
Net Income | 282.3 | 140.6 | 157.4 | 193.4 | 61.23 | 24.41 | |
Supplemental | |||||||
EBIT | 288.4 | 151.6 | 165 | 192.7 | - | - | |
EBITDA | 394.3 | 258.5 | 265.9 | 291.7 | - | - | |