
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,860.5 | 2,880.3 | 3,013.2 | 3,541.1 | 4,125.4 | 4,316.9 | |
COGS | 1,171.9 | 1,583.5 | 1,709 | 2,536.1 | 3,175.4 | 3,338.1 | |
Gross Profit | 688.6 | 1,296.8 | 1,304.3 | 1,005 | 950 | 978.8 | |
Operating Expenses & Income | |||||||
Operating Income | 331.5 | 846.8 | 823.7 | 406.5 | 309.8 | 226.8 | |
Total Operating Expenses | 357.2 | 450 | 480.5 | 598.5 | 3,815.6 | 2,435.1 | |
R&D Expenses | 111.3 | 207.3 | 242.5 | 248 | 278.4 | 291.5 | |
Selling General & Admin Expenses | 162.8 | 199.6 | 299.5 | 276.1 | 143.6 | 411.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.08) | (70.24) | (99.74) | (136.3) | (218.3) | (228) | |
Interest Income | 11.48 | 42.2 | 88.78 | 66.28 | 55.34 | 33.42 | |
Income Tax Expense | 5.455148 | 100.4 | 123.4 | 36.31 | - | (12.42) | |
Net Income | |||||||
Net Income | 282.9 | 719.3 | 576.3 | 363.8 | 36.37 | 18.93 | |
Supplemental | |||||||
EBIT | 348.5 | 812 | 691.2 | 359.4 | - | - | |
EBITDA | 697.3 | 1,183.4 | 1,142.2 | 963.7 | - | - | |