
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,020.4 | 3,880.8 | 4,651.9 | 4,008.8 | 4,888 | 4,860.4 | |
COGS | 2,049 | 2,591.8 | 3,189.6 | 2,874.6 | 3,448.5 | 3,392.8 | |
Gross Profit | 971.4 | 1,289 | 1,462.4 | 1,134.2 | 1,439.5 | 1,467.7 | |
Operating Expenses & Income | |||||||
Operating Income | 144.6 | 244.8 | 148.5 | (791.3) | 200 | 207.3 | |
Total Operating Expenses | 826.8 | 1,044.2 | 1,313.8 | 1,925.5 | 4,688 | 2,834.1 | |
R&D Expenses | 236.5 | 307.6 | 388.5 | 442.3 | 418.7 | 416.2 | |
Selling General & Admin Expenses | 331.1 | 376.5 | 439.3 | 518.6 | 300.4 | 841.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.22) | (100.5) | (111.9) | (165.5) | (158.8) | (150.6) | |
Interest Income | 4.959001 | 11.04 | 9.806797 | 21.05 | 13.12 | 9.789913 | |
Income Tax Expense | 9.195721 | 80.05 | 33.91 | 42.16 | - | 32.08 | |
Net Income | |||||||
Net Income | 122 | 166.3 | 135 | (810.4) | 44.97 | 130.2 | |
Supplemental | |||||||
EBIT | 119.2 | 258.1 | 226 | (304.3) | - | - | |
EBITDA | 213.2 | 362.5 | 346 | (153.5) | - | - | |