

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,533.3 | 8,970.2 | 7,890.2 | 1,053.3 | 8,031.4 | 11,884.1 | |
COGS | 6,485.1 | 6,833 | 5,964.9 | 796.8 | 6,203.6 | 7,753.8 | |
Gross Profit | 2,048.2 | 2,137.2 | 1,925.3 | 256.5 | 1,827.8 | 2,161.5 | |
Operating Expenses & Income | |||||||
Operating Income | 61.43 | 352.9 | 330.5 | 60.58 | 342.3 | 399 | |
Total Operating Expenses | 1,986.8 | 1,784.4 | 1,594.8 | 195.9 | 1,485.5 | 1,817.3 | |
R&D Expenses | 185.4 | 189.7 | 157.9 | 18.31 | 145.9 | 211.7 | |
Selling General & Admin Expenses | 611.9 | 609.1 | 546.6 | 71.24 | 562.2 | 554.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.95) | (66.36) | (83.69) | (8.070828) | (52.96) | (52.37) | |
Interest Income | 3.94 | 6.01 | 34.09 | 0.0936 | 16.15 | 10.75 | |
Income Tax Expense | 33.48 | 120 | 80.99 | 18.98 | 70.43 | 71.24 | |
Net Income | |||||||
Net Income | 115.1 | 296.3 | 274.7 | 50.52 | 381.1 | 316.9 | |
Supplemental | |||||||
EBIT | 224.4 | 479.6 | 473.9 | 55.05 | 334.5 | 301.2 | |
EBITDA | 807.3 | 974.1 | 881.6 | 90.28 | 597.8 | 685.2 | |