
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,506.4 | 3,017 | 2,607 | 2,661.8 | 3,138.8 | 3,109.8 | |
COGS | 1,664.1 | 2,011.6 | 1,984.5 | 2,061.2 | 2,405.1 | 2,359.3 | |
Gross Profit | 842.3 | 1,005.4 | 622.5 | 600.6 | 733.7 | 750.6 | |
Operating Expenses & Income | |||||||
Operating Income | 660.3 | 832.2 | 337.7 | 307.4 | 403.9 | 402.9 | |
Total Operating Expenses | 182 | 173.2 | 284.8 | 293.3 | 2,734.9 | 1,497.2 | |
R&D Expenses | 103.3 | 130.1 | 131.9 | 132.8 | 146 | 142 | |
Selling General & Admin Expenses | 89.78 | 105.9 | 116.6 | 130.3 | 44.49 | 236.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.933) | (24.65) | (38.18) | (46.32) | (45.24) | (44.87) | |
Interest Income | 5.94576 | 6.947964 | 41.33 | 46 | 25.6 | 19.35 | |
Income Tax Expense | 88.29 | 15.3 | 41.07 | 31.23 | - | 31.61 | |
Net Income | |||||||
Net Income | 572.4 | 817.3 | 296.1 | 274.8 | 326.4 | 325.3 | |
Supplemental | |||||||
EBIT | 661.8 | 856.4 | 374.4 | 351.4 | - | - | |
EBITDA | 816.1 | 1,047.4 | 593.4 | 569.5 | - | - | |