
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,485.5 | 4,124.9 | 4,152.2 | 4,238 | 4,109.2 | 8,364.9 | |
COGS | 1,921.4 | 3,164.2 | 3,191.6 | 3,206.9 | 3,609.5 | 6,843.8 | |
Gross Profit | 564.1 | 960.7 | 960.7 | 1,031 | 499.7 | 1,521.1 | |
Operating Expenses & Income | |||||||
Operating Income | 182.7 | 388.4 | 386.9 | 385.9 | 293.2 | 650.7 | |
Total Operating Expenses | 381.4 | 572.3 | 573.8 | 645.1 | 208.2 | 870.4 | |
R&D Expenses | 1.492712 | 1.995 | 1.434 | - | - | - | |
Selling General & Admin Expenses | 75.13 | 70.96 | 80.24 | 79.94 | 77.84 | 79.94 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.87) | (38.22) | (97.37) | (144.3) | (124) | (179.9) | |
Interest Income | 0.543284 | 0.621 | 10.69 | 14.82 | 5.119 | - | |
Income Tax Expense | 43.93 | 95.79 | 57.93 | 66.64 | 61.8 | 122 | |
Net Income | |||||||
Net Income | 59.56 | 213.2 | 177.7 | 180.7 | 111.2 | 282.1 | |
Supplemental | |||||||
EBIT | 149.5 | 352.9 | 344.6 | 362.1 | 291.5 | 626 | |
EBITDA | 201.7 | 437.6 | 445.7 | 477 | 418.7 | 874.3 | |