
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,371.3 | 2,261.8 | 2,512.2 | 3,053.4 | 3,449.3 | 3,414.7 | |
COGS | 1,845.9 | 1,763.6 | 1,919.4 | 2,311.8 | 3,111.4 | 3,100.1 | |
Gross Profit | 525.4 | 498.2 | 592.8 | 741.6 | 337.9 | 314.6 | |
Operating Expenses & Income | |||||||
Operating Income | 281.4 | 213.6 | 250.6 | 376.6 | 337.9 | 310.4 | |
Total Operating Expenses | 244 | 284.5 | 342.3 | 365.1 | 0.00045 | 595.2 | |
R&D Expenses | 130.4 | 125.8 | 152.5 | 204.8 | 202.2 | 201.9 | |
Selling General & Admin Expenses | 116.4 | 124.4 | 133.4 | 141.5 | 85.95 | 286.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.99) | (35.12) | (35.28) | (22.69) | (0.250403) | (1.821347) | |
Interest Income | 28.42 | 26.31 | 20.06 | 17.06 | 24.4 | 17.88 | |
Income Tax Expense | 4.506454 | 20.21 | 21.65 | 37.31 | 35.67 | 27.18 | |
Net Income | |||||||
Net Income | 271.7 | 188.1 | 230 | 339.6 | 305.8 | 286.2 | |
Supplemental | |||||||
EBIT | 325.9 | 249.1 | 286.3 | 398.7 | 337.9 | - | |
EBITDA | 432.8 | 362.4 | 405 | 517.2 | 456.4 | - | |