

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,441.7 | 4,882.7 | 5,113.7 | 4,034 | 3,809 | 4,460.6 | |
COGS | 2,605.2 | 3,807.1 | 3,520 | 2,845 | 2,876 | 3,242.5 | |
Gross Profit | 836.6 | 1,075.6 | 1,593.7 | 1,189 | 933 | 1,218 | |
Operating Expenses & Income | |||||||
Operating Income | 374.3 | (121.7) | 859 | 626 | 570.1 | 716.4 | |
Total Operating Expenses | 552.5 | 604.4 | 735 | 563 | 362.5 | 501.6 | |
R&D Expenses | 38.24 | 39.27 | 30.96 | 32.33 | 31.9 | - | |
Selling General & Admin Expenses | 218.2 | 242.3 | 333 | 351 | 251.2 | 313 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (175.1) | (110.9) | (126) | (27.88) | (76.48) | - | |
Interest Income | 24.75 | 7.8 | 0.729 | 1.817 | 0.729 | - | |
Income Tax Expense | 101.1 | 112.9 | 269 | 143 | 164 | 163 | |
Net Income | |||||||
Net Income | 39.55 | (366.4) | 495.9 | 452 | 354 | 475.4 | |
Supplemental | |||||||
EBIT | 313.1 | (122.3) | 993 | 605 | 569.8 | 688.4 | |
EBITDA | 514.7 | 104.8 | 1,196.4 | 854 | 766.8 | 944.6 | |