

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,484.7 | 3,918.7 | 2,784.1 | 3,130.2 | 2,896.5 | 2,709.9 | |
COGS | 3,509.6 | 2,819.2 | 2,103.4 | 2,292.4 | 2,329.7 | 2,212.8 | |
Gross Profit | 975.2 | 1,099.5 | 680.7 | 837.9 | 566.9 | 497.1 | |
Operating Expenses & Income | |||||||
Operating Income | 596.9 | 735.4 | 359.7 | 399 | 175 | 107.8 | |
Total Operating Expenses | 377.1 | 364.8 | 321 | 438.9 | 391.8 | 389.2 | |
R&D Expenses | 180 | 156.9 | 145.8 | 213.5 | 218.1 | 203.6 | |
Selling General & Admin Expenses | 83.98 | 104.8 | 83.3 | 101 | 215 | 148.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (34.26) | - | - | (0.402) | (0.592) | |
Interest Income | 7.006 | 34.26 | 98.85 | 78.42 | 60.17 | 59.42 | |
Income Tax Expense | 117.9 | 189.3 | 105 | 110.7 | 49.22 | 28.08 | |
Net Income | |||||||
Net Income | 467.4 | 742.1 | 370.4 | 444.9 | 211.1 | 126.5 | |
Supplemental | |||||||
EBIT | 596.9 | 733.9 | 359.7 | 399 | 175 | 50.18 | |
EBITDA | 738.6 | 863.5 | 469.3 | 525.9 | 313.3 | 187.7 | |