

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,899.2 | 5,249.9 | 4,219.9 | 3,503.1 | 4,248.3 | 3,922.3 | |
COGS | 3,105.2 | 4,166.4 | 3,251.2 | 2,712 | 3,285.7 | 3,002.8 | |
Gross Profit | 794 | 1,083.5 | 968.7 | 791.1 | 962.6 | 919.5 | |
Operating Expenses & Income | |||||||
Operating Income | 263.6 | 673.8 | 143.1 | (51.13) | 68.27 | 26.5 | |
Total Operating Expenses | 750.2 | 818 | 825.6 | 842.3 | 894.3 | 893 | |
R&D Expenses | 94.1 | 114.3 | 126.4 | 149.7 | 162.8 | 170.9 | |
Selling General & Admin Expenses | 322.5 | 360.3 | 355.5 | 340 | 351.7 | 355.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.51) | (16.93) | (16.77) | (24.55) | (24.34) | (23.87) | |
Interest Income | 88.53 | 133.4 | 155.2 | 169.6 | 160.5 | 157.9 | |
Income Tax Expense | 42.32 | 179.9 | 80.74 | 127.6 | 45.43 | 28.18 | |
Net Income | |||||||
Net Income | 198.5 | 458.2 | 532.2 | 144 | 211.3 | 333.2 | |
Supplemental | |||||||
EBIT | 274.6 | 685 | 655.3 | 310.2 | 68.27 | (17.88) | |
EBITDA | 350.5 | 755.5 | 727 | 370.2 | 138.5 | 51.21 | |