

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,712.7 | 1,383.8 | 1,699.3 | 2,777.5 | 2,476.9 | 2,519.9 | |
COGS | 1,098.8 | 863.3 | 1,005.2 | 1,805.5 | 1,357.8 | 1,419.4 | |
Gross Profit | 613.9 | 520.5 | 694.1 | 972 | 1,119.1 | 1,100.5 | |
Operating Expenses & Income | |||||||
Operating Income | 17.06 | (170.1) | 98.45 | 287.8 | 402.2 | 368.3 | |
Total Operating Expenses | 596.8 | 690.5 | 595.6 | 684.1 | 2,074.8 | 1,533.5 | |
R&D Expenses | 268.1 | 281.8 | 246.4 | 283.7 | 285.8 | 290.6 | |
Selling General & Admin Expenses | 143.8 | 156.5 | 185 | 243.7 | 220.9 | 396 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.736) | (8.429) | (9.28) | (10.48) | (10.45) | (11.51) | |
Interest Income | 8.331768 | 10.08 | 14.11 | 20.85 | 15.54 | 10.76 | |
Income Tax Expense | 1.075319 | (4.489584) | (2.690861) | (6.58347) | - | 4.739914 | |
Net Income | |||||||
Net Income | 31.36 | (146.6) | 101.9 | 290 | 382.7 | 325.4 | |
Supplemental | |||||||
EBIT | (12.44) | (147.7) | 83.42 | 243.4 | - | - | |
EBITDA | 23.22 | (88.6) | 149.9 | 301.2 | - | - | |