
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,963.4 | 2,439.5 | 2,697.6 | 3,015.6 | 2,630.1 | 2,439.9 | |
COGS | 1,641.9 | 1,883 | 1,968.6 | 2,052.7 | 1,924.1 | 1,820.2 | |
Gross Profit | 321.5 | 556.4 | 729 | 962.9 | 706 | 619.7 | |
Operating Expenses & Income | |||||||
Operating Income | 74.33 | 433 | 435.6 | 639.6 | 425.7 | 330.7 | |
Total Operating Expenses | 238.9 | 272.7 | 291.4 | 323.3 | 280.3 | 289.1 | |
R&D Expenses | 4.159 | 4.539 | 4.833 | 5.653 | 5.656 | 5.705 | |
Selling General & Admin Expenses | 72.49 | 93.94 | 100.5 | 120.2 | 104 | 99.43 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.95) | (31.25) | (29.88) | (26.87) | (23.26) | (23.7) | |
Interest Income | 1.101 | 12.81 | 18.59 | 19.11 | 9.386 | 9.349 | |
Income Tax Expense | 14.52 | 81.48 | 84.17 | 146.6 | 78.35 | 60.08 | |
Net Income | |||||||
Net Income | 62.08 | 336.4 | 351.6 | 597.3 | 323.1 | 248.2 | |
Supplemental | |||||||
EBIT | 74.33 | 449.2 | 465.6 | 770.7 | 425.7 | 281.5 | |
EBITDA | 431.5 | 811.7 | 805.9 | 1,112.8 | 787.5 | 648.7 | |