

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,303.7 | 2,214.4 | 2,693.6 | 2,943.3 | 2,782 | 2,717.3 | |
COGS | 1,576.8 | 1,497.4 | 1,704.1 | 1,766.1 | 1,672.8 | 1,609.8 | |
Gross Profit | 726.9 | 717 | 989.6 | 1,177.2 | 1,109.2 | 1,107.5 | |
Operating Expenses & Income | |||||||
Operating Income | 385.1 | 303.7 | 509.9 | 566.2 | 481.8 | 489.5 | |
Total Operating Expenses | 341.7 | 413.2 | 479.7 | 611 | 627.3 | 951.5 | |
R&D Expenses | 136.3 | 140 | 168.2 | 183.6 | 176.3 | 173.2 | |
Selling General & Admin Expenses | 80.59 | 82.89 | 87.57 | 86.06 | 290 | 262.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.285157) | (1.216881) | (2.573819) | (2.383593) | (2.433559) | (0.297571) | |
Interest Income | 0.963289 | 7.959121 | 35.44 | 27.43 | 15.44 | 11.71 | |
Income Tax Expense | 55.93 | 36.62 | 50.11 | 67.55 | 68.92 | 43.5 | |
Net Income | |||||||
Net Income | 315.6 | 246.6 | 419.6 | 449.2 | 431 | 431 | |
Supplemental | |||||||
EBIT | 287.7 | 272.6 | 432.6 | 512 | 481.8 | - | |
EBITDA | 329.7 | 316.9 | 475.4 | 553 | 526 | - | |