
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,300.7 | 3,729.4 | 3,193.5 | 3,430.2 | 3,765.9 | 4,040.8 | |
COGS | 3,612.7 | 3,063.6 | 2,639.9 | 2,755.6 | 3,011.9 | 3,210 | |
Gross Profit | 688 | 665.8 | 553.6 | 674.6 | 754 | 830.9 | |
Operating Expenses & Income | |||||||
Operating Income | 216.7 | 260.1 | 92.37 | 140.2 | 192.8 | 242.1 | |
Total Operating Expenses | 492.8 | 482.2 | 509.6 | 3,290 | 3,573.1 | 3,798.8 | |
R&D Expenses | 80.96 | 77.97 | 88.94 | 93.23 | 105.2 | 105.5 | |
Selling General & Admin Expenses | 235.7 | 213.9 | 219.4 | 441.2 | 456.1 | 483.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.48) | (40.11) | (51.39) | (59.29) | (67.72) | (67.54) | |
Interest Income | 3.086 | 15.94 | 58.25 | 63.14 | 50.47 | 47.63 | |
Income Tax Expense | 47.11 | 22.81 | 41.21 | - | - | - | |
Net Income | |||||||
Net Income | 161.1 | 104.6 | 92.67 | 77.43 | 115.4 | 405.2 | |
Supplemental | |||||||
EBIT | 216.7 | 260.1 | 92.37 | - | - | - | |
EBITDA | 422.9 | 470 | 311.9 | - | - | - | |