
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,207.1 | 3,778.2 | 2,982.8 | 3,361.5 | 5,227.8 | 6,107.5 | |
COGS | 3,456 | 3,477.1 | 2,906.2 | 3,087.1 | 4,966.5 | 5,662.7 | |
Gross Profit | 751.1 | 301.1 | 76.65 | 274.5 | 261.3 | 444.8 | |
Operating Expenses & Income | |||||||
Operating Income | 455.3 | 11.8 | (162.9) | 49.95 | 261.3 | 413.5 | |
Total Operating Expenses | 295.8 | 289.3 | 239.6 | 224.5 | 4,933.1 | 1,585 | |
R&D Expenses | 219.8 | 254.6 | 182.9 | 171 | 264.8 | 399.2 | |
Selling General & Admin Expenses | 70.63 | 60.69 | 38.92 | 62.18 | 54.06 | 134.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.388846) | (17.12) | (16.43) | (10.15) | (11.01) | (11.23) | |
Interest Income | 13.63 | 17.73 | 15.04 | 9.979117 | 7.704527 | 3.863723 | |
Income Tax Expense | 55.78 | (32.32) | (32.32) | (0.624134) | 19.07 | 18.03 | |
Net Income | |||||||
Net Income | 399.3 | 44.97 | (129.5) | 50.32 | 240.9 | 369.9 | |
Supplemental | |||||||
EBIT | 464.5 | 29.77 | (145.4) | 59.84 | 259.9 | - | |
EBITDA | 529.4 | 115.7 | (29.8) | 187.7 | 387.7 | - | |