
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,312.5 | 2,882.9 | 3,102.9 | 3,207.7 | 3,152.8 | 5,394.9 | |
COGS | 1,675.1 | 2,000.8 | 1,999.9 | 2,044.5 | 2,097.7 | 3,543.9 | |
Gross Profit | 637.4 | 882.1 | 1,103 | 1,163.1 | 1,055.1 | 1,851 | |
Operating Expenses & Income | |||||||
Operating Income | 183.8 | 398.2 | 579.6 | 596.1 | 537.9 | 910.8 | |
Total Operating Expenses | 453.6 | 394.5 | 523.4 | 567 | 517.2 | 940.3 | |
R&D Expenses | 68.7 | 73.16 | 76.23 | 73.03 | 69.56 | 106 | |
Selling General & Admin Expenses | 70.35 | 92.61 | 99.42 | 408.1 | 124.2 | 553.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.879) | (11.14) | (8.948) | (4.945) | (2.957) | (4.194148) | |
Interest Income | 5.545 | 13.69 | 13.07 | 7.901 | 1.909 | 4.78 | |
Income Tax Expense | 43.71 | 86.09 | 144.8 | 149.8 | 113.7 | 208.9 | |
Net Income | |||||||
Net Income | 215.2 | 431.3 | 607.4 | 563.5 | 529.3 | 863.3 | |
Supplemental | |||||||
EBIT | 260.6 | 525.7 | 758.4 | 669.1 | 607.4 | 1,016.7 | |
EBITDA | 432.6 | 715.2 | 983.5 | 859.4 | 830.1 | 1,373.4 | |