
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,873 | 5,360 | 4,066 | 3,225.5 | 3,062.6 | 3,030.7 | |
COGS | 5,322.2 | 4,666.1 | 3,388.6 | 2,589.4 | 2,570.4 | 2,564 | |
Gross Profit | 550.7 | 693.9 | 677.4 | 636.1 | 492.1 | 466.7 | |
Operating Expenses & Income | |||||||
Operating Income | 258.1 | 409.6 | 323.4 | 273.2 | 153.3 | 135.2 | |
Total Operating Expenses | 383.2 | 390.7 | 354 | 2,952.3 | 2,909.2 | 2,895.5 | |
R&D Expenses | 51.32 | 52.37 | 54.42 | 48.66 | 42.23 | 39.55 | |
Selling General & Admin Expenses | 229.8 | 252.2 | 251 | 314.2 | 296.5 | 292 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (60.32) | (61.88) | (63.01) | (60.32) | (82.52) | (83.17) | |
Interest Income | 28.69 | 48.41 | 56.98 | 48.17 | 48.15 | 48.6 | |
Income Tax Expense | 9.099 | 3.617 | 5.268 | - | - | - | |
Net Income | |||||||
Net Income | 106.7 | 267.9 | 218.2 | 235.3 | 55.14 | 33.73 | |
Supplemental | |||||||
EBIT | 258.1 | 409.6 | 397.8 | - | - | - | |
EBITDA | 559.8 | 687.5 | 672.4 | - | - | - | |