
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,205 | 1,097.4 | 1,334.8 | 2,164.8 | 2,521.4 | 2,688.3 | |
COGS | 852.6 | 788.1 | 971.3 | 1,593.3 | 1,645.7 | 1,739.3 | |
Gross Profit | 352.4 | 309.4 | 363.5 | 571.5 | 875.6 | 949 | |
Operating Expenses & Income | |||||||
Operating Income | 160.5 | 140 | 161.3 | 126.1 | 690.2 | 594.9 | |
Total Operating Expenses | 191.9 | 169.3 | 202.2 | 445.4 | 1,831.2 | 1,274.7 | |
R&D Expenses | 40.72 | 40.31 | 25.84 | 66.57 | 78.25 | 82.18 | |
Selling General & Admin Expenses | 33.08 | 39.7 | 42.35 | 62.28 | 45.69 | 114 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86) | (89.26) | (145.6) | (239) | (311.9) | (331.8) | |
Interest Income | 2.426577 | 8.66935 | 13.95 | 15.61 | 13.39 | 9.418268 | |
Income Tax Expense | 16.97 | (26.52) | 16.88 | (1.30976) | - | 19.99 | |
Net Income | |||||||
Net Income | 144.6 | 165.7 | 141.3 | 124.1 | 132.3 | 173.3 | |
Supplemental | |||||||
EBIT | 252.1 | 191.8 | 287.3 | 372.7 | - | - | |
EBITDA | 417.6 | 343.1 | 531.7 | 765.7 | - | - | |