
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,954.3 | 3,713.9 | 3,901.5 | 3,988.6 | 4,435.6 | 4,527.7 | |
COGS | 2,293.3 | 2,845.4 | 3,012.4 | 3,262.8 | 3,388.3 | 3,447.3 | |
Gross Profit | 661.1 | 868.5 | 889.2 | 725.7 | 1,047.3 | 1,080.4 | |
Operating Expenses & Income | |||||||
Operating Income | 241.4 | 318.4 | 332.4 | 137.7 | 363.1 | 355.6 | |
Total Operating Expenses | 419.6 | 550.1 | 556.8 | 588 | 4,072.5 | 2,475.9 | |
R&D Expenses | 136.7 | 174.8 | 179.7 | 200.2 | 213.5 | 219.9 | |
Selling General & Admin Expenses | 138.1 | 190.9 | 198.2 | 197 | 193.3 | 360.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.09) | (24.19) | (36.79) | (64.28) | (61.81) | (61.67) | |
Interest Income | 7.026916 | 7.176756 | 8.916956 | 8.339942 | 5.59338 | 5.387907 | |
Income Tax Expense | 18.43 | 26.34 | 33.72 | 28.16 | - | 36.29 | |
Net Income | |||||||
Net Income | 227.4 | 291.7 | 298.7 | 101.9 | 220.6 | 222.9 | |
Supplemental | |||||||
EBIT | 260.5 | 338.9 | 368.5 | 196.2 | - | - | |
EBITDA | 330.6 | 421 | 465.1 | 346.9 | - | - | |