

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,446.1 | 464.5 | 3,814.2 | 468.8 | 3,635.1 | 3,871.4 | |
COGS | 2,744.1 | 373.3 | 2,963.5 | 360.4 | 2,827.2 | 2,995.4 | |
Gross Profit | 701.9 | 91.2 | 850.7 | 108.4 | 807.9 | 876 | |
Operating Expenses & Income | |||||||
Operating Income | 187.5 | 25.31 | 285.3 | 39.31 | 305.8 | 272.1 | |
Total Operating Expenses | 514.7 | 66.09 | 565.4 | 69.08 | 502.1 | 603.9 | |
R&D Expenses | 184.9 | 22.05 | 1,240 | 20.84 | 179.9 | 190.3 | |
Selling General & Admin Expenses | 435.7 | 53.77 | 458.7 | 59.11 | 624.4 | 361.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.06) | (2.761472) | (31.56) | (4.304792) | (24.27) | (28.19) | |
Interest Income | 2.937 | 2.252159 | 19.99 | 0.568737 | 30.81 | 3.035442 | |
Income Tax Expense | 17.92 | 2.518535 | 38.81 | 4.665442 | 34.03 | 35.64 | |
Net Income | |||||||
Net Income | 146.4 | 20.1 | 229.2 | 33.78 | 201.3 | 218.9 | |
Supplemental | |||||||
EBIT | 190.2 | 25.82 | 302.7 | 40.23 | 305.8 | 286.2 | |
EBITDA | 473.5 | 60.75 | 577.6 | 74 | 579.6 | 569.2 | |