
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,301.2 | 2,739.1 | 3,174.9 | 3,065.8 | 3,227 | 3,020 | |
COGS | 1,373.6 | 1,692.3 | 1,865.1 | 1,847.4 | 2,029 | 1,904.6 | |
Gross Profit | 927.5 | 1,046.9 | 1,309.7 | 1,218.4 | 1,198 | 1,115.4 | |
Operating Expenses & Income | |||||||
Operating Income | 238.1 | 331.4 | 452.5 | 419.3 | 311.5 | 264.3 | |
Total Operating Expenses | 2,063.1 | 2,407.7 | 2,722.3 | 2,646.5 | 2,915.5 | 2,755.7 | |
R&D Expenses | 214.9 | 191.1 | 221.4 | 223.8 | 238.8 | 234.2 | |
Selling General & Admin Expenses | 436.2 | 501.7 | 503.8 | 420.4 | 428.2 | 365.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.992304) | (3.678715) | (18.14) | (12.87) | (11.43) | (11.39) | |
Interest Income | 7.28901 | 12.88 | 21.57 | 14.65 | 16.18 | 14.67 | |
Income Tax Expense | 27.52 | 26.37 | - | - | - | - | |
Net Income | |||||||
Net Income | 266.8 | 270.5 | 408.7 | 360.1 | 265.9 | 223.9 | |
Supplemental | |||||||
EBIT | 211.4 | 331.4 | - | - | - | - | |
EBITDA | 362.4 | 377 | - | - | - | - | |