

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,054.4 | 2,620.1 | 2,711.4 | 2,849 | 2,997.7 | 3,092.9 | |
COGS | 1,546.4 | 1,844.7 | 2,029.2 | 2,127.6 | 2,253 | 2,341.6 | |
Gross Profit | 508 | 775.4 | 682.2 | 721.5 | 744.7 | 751.3 | |
Operating Expenses & Income | |||||||
Operating Income | 194.7 | 401.8 | 262.3 | 269.4 | 276.5 | 265.5 | |
Total Operating Expenses | 313.3 | 373.6 | 420 | 452.1 | 2,721.2 | 1,618.5 | |
R&D Expenses | 74.32 | 95.82 | 110.3 | 123.2 | 132.3 | 134.6 | |
Selling General & Admin Expenses | 83.43 | 103.7 | 106.9 | 126 | 169.3 | 280.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.6) | (45.73) | (48.26) | (49.42) | (49.72) | (41.64) | |
Interest Income | 2.259579 | 3.327754 | 3.205624 | 7.264641 | 8.423362 | 0.71919 | |
Income Tax Expense | 27.44 | 50.15 | 26.5 | 35.14 | - | 15.18 | |
Net Income | |||||||
Net Income | 169.8 | 344.8 | 235.9 | 226.3 | 175.1 | 176.9 | |
Supplemental | |||||||
EBIT | 217.9 | 435.6 | 291.8 | 304.3 | - | - | |
EBITDA | 302.8 | 539.3 | 413.3 | 433.5 | - | - | |