
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,231.5 | 2,427.1 | 2,808.3 | 2,971.6 | 2,820.7 | 5,875.7 | |
COGS | 1,768.7 | 1,890.1 | 2,197.5 | 2,265.8 | 2,254.3 | 4,610.9 | |
Gross Profit | 462.7 | 537 | 610.8 | 705.8 | 566.4 | 1,264.8 | |
Operating Expenses & Income | |||||||
Operating Income | 205.7 | 289.4 | 334.4 | 433.7 | 167 | 409.1 | |
Total Operating Expenses | 257 | 247.5 | 276.4 | 272.1 | 399.4 | 855.7 | |
R&D Expenses | 5.944221 | 6.374119 | 7.87918 | 6.955389 | 13.32 | 101.4 | |
Selling General & Admin Expenses | 150.2 | 135 | 145.5 | 155.4 | 220.9 | 497.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.69) | (27) | (19.13) | (33.81) | (60.69) | (153.7) | |
Interest Income | 1.436615 | 34.65 | 58.4 | 52.84 | 86.87 | 132.7 | |
Income Tax Expense | 86.78 | 77.93 | 92.93 | 127.6 | 50.83 | 141.2 | |
Net Income | |||||||
Net Income | 142.6 | 185.4 | 216.6 | 244.7 | 34.93 | 91.34 | |
Supplemental | |||||||
EBIT | 211.7 | 277.6 | 327.7 | 411.3 | 180.3 | 396.5 | |
EBITDA | 233.9 | 308.7 | 361.8 | 447.2 | 207.3 | 523.5 | |