

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,185.4 | 7,204.8 | 7,176 | 6,454.6 | 5,905.9 | 5,970.8 | |
COGS | 4,787.7 | 5,524.5 | 5,639 | 5,149.4 | 4,654.8 | 4,617 | |
Gross Profit | 1,397.7 | 1,680.3 | 1,536.6 | 1,305.2 | 1,251.2 | 1,353.8 | |
Operating Expenses & Income | |||||||
Operating Income | 111.3 | 311.6 | 100 | (133.4) | (127) | (40.82) | |
Total Operating Expenses | 1,286.4 | 1,368.7 | 1,436.4 | 1,438.6 | 1,378.2 | 1,394.6 | |
R&D Expenses | 324 | 338 | 336 | 302 | - | - | |
Selling General & Admin Expenses | 1,117 | 1,186 | 1,272 | 1,276 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.81) | (25.85) | (34.21) | (51.96) | (73.97) | (77.02) | |
Interest Income | 1.356 | 65.4 | 1.402 | 2.095 | 2.54 | - | |
Income Tax Expense | 24.6 | 77.13 | 64.5 | 78.79 | 88.53 | 107.3 | |
Net Income | |||||||
Net Income | 49.87 | 133.2 | 51.34 | (181.4) | (376.5) | (314.3) | |
Supplemental | |||||||
EBIT | 128.4 | 249.6 | 165 | (111) | (127) | (29.93) | |
EBITDA | 273 | 385.8 | 307.7 | 33.79 | 52.87 | 145.8 | |