
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,226.2 | 3,263.6 | 2,355.4 | 2,189.5 | 2,409.8 | 2,376.8 | |
COGS | 2,302.8 | 2,012.9 | 1,709 | 1,760.5 | 2,034.4 | 1,925.7 | |
Gross Profit | 923.4 | 1,250.7 | 646.4 | 428.9 | 375.5 | 451.1 | |
Operating Expenses & Income | |||||||
Operating Income | 573.7 | 1,023.1 | 280.5 | 86.65 | 79.33 | 153.9 | |
Total Operating Expenses | 363.4 | 425.1 | 367.2 | 342.3 | 296.1 | 297.2 | |
R&D Expenses | 113.5 | 134.1 | 128.9 | 121.8 | 105.1 | 76.86 | |
Selling General & Admin Expenses | 148.1 | 183.1 | 138.7 | 121.6 | 121.1 | 90.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.037) | (13.69) | (13.38) | (7.067) | (4.768) | (4.126) | |
Interest Income | 2.337 | 6.297 | 17.02 | 8.849 | 4.968 | 2.088 | |
Income Tax Expense | 113.8 | 215.3 | 82.61 | 38.03 | 22.82 | 56.86 | |
Net Income | |||||||
Net Income | 405.7 | 768.3 | 261 | 158.2 | 103.7 | 221.2 | |
Supplemental | |||||||
EBIT | 576.1 | 1,024.4 | 332.2 | 177.7 | 79.33 | - | |
EBITDA | 793.6 | 1,265.1 | 569.9 | 403.1 | 302.7 | 351 | |