
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,650.8 | 1,811.6 | 1,945.8 | 1,967.4 | 2,479.8 | 2,549 | |
COGS | 1,004.5 | 1,269.6 | 1,316.7 | 1,571.8 | 1,822.7 | 1,829.5 | |
Gross Profit | 646.3 | 542 | 629.2 | 395.5 | 657.1 | 719.5 | |
Operating Expenses & Income | |||||||
Operating Income | 573 | 379.3 | 457.3 | 174.2 | 375.7 | 414.1 | |
Total Operating Expenses | 73.3 | 162.7 | 171.9 | 221.4 | 281.4 | 726.8 | |
R&D Expenses | 51.14 | 65.98 | 78.86 | 87.24 | 116.6 | 128.8 | |
Selling General & Admin Expenses | 53.32 | 69.8 | 100.4 | 120.9 | 31.28 | 174.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.201201) | (9.217181) | (13) | (3.891342) | (2.509171) | (0.281913) | |
Interest Income | 12.27 | 10.38 | 28.61 | 24.76 | 5.931348 | 2.743131 | |
Income Tax Expense | 78.03 | 26.55 | 46.76 | 0.281196 | 72.15 | 64.84 | |
Net Income | |||||||
Net Income | 496.4 | 352.4 | 411.8 | 172.8 | 314.5 | 326.7 | |
Supplemental | |||||||
EBIT | 513.7 | 375.5 | 417.8 | 142.2 | 375.7 | - | |
EBITDA | 601.5 | 485.7 | 555.5 | 361.6 | 613.8 | - | |