
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,368.9 | 2,507.3 | 3,582 | 4,211.1 | 4,262.9 | 4,312 | |
COGS | 1,604 | 1,736.8 | 2,497.5 | 2,891.2 | 2,959.8 | 3,003.1 | |
Gross Profit | 764.9 | 770.4 | 1,084.5 | 1,319.8 | 1,303.1 | 1,308.9 | |
Operating Expenses & Income | |||||||
Operating Income | 289.8 | 265.1 | 282 | 327 | 328.5 | 286.8 | |
Total Operating Expenses | 475.1 | 505.4 | 802.5 | 992.8 | 3,934.4 | 2,431 | |
R&D Expenses | 83.19 | 80.72 | 110.5 | 128.8 | 145.9 | 147.9 | |
Selling General & Admin Expenses | 236.4 | 298.1 | 349.8 | 416.8 | 309.5 | 852.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.17) | (44.24) | (61.86) | (97.32) | (102.7) | (97.51) | |
Interest Income | 6.992892 | 11.58 | 7.016137 | 6.887671 | 8.394975 | 5.965794 | |
Income Tax Expense | 49.07 | 39.23 | 32.97 | 34.64 | - | 24.75 | |
Net Income | |||||||
Net Income | 231.8 | 212.3 | 281 | 325.1 | 136.5 | 117.8 | |
Supplemental | |||||||
EBIT | 281.1 | 242.6 | 376.3 | 429.2 | - | - | |
EBITDA | 379.3 | 366.9 | 597.1 | 612 | - | - | |