
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,476.9 | 2,653.5 | 2,823.6 | 2,945.6 | 4,618.5 | 4,587.9 | |
COGS | 1,713.5 | 1,923.7 | 2,098.8 | 2,423.1 | 3,378.5 | 3,291.8 | |
Gross Profit | 763.4 | 729.8 | 724.9 | 522.5 | 1,240 | 1,296.1 | |
Operating Expenses & Income | |||||||
Operating Income | 586.4 | 325.7 | 434.9 | 74.38 | 939.2 | 952.2 | |
Total Operating Expenses | 177 | 404 | 290 | 448.1 | 300.9 | 974.1 | |
R&D Expenses | 106.3 | 129.3 | 139.7 | 115 | 146.3 | 152.5 | |
Selling General & Admin Expenses | 31.84 | 55.04 | 73.47 | 78.21 | 27.29 | 157.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.8) | (119.5) | (106.5) | (118.9) | (100.2) | (85.36) | |
Interest Income | 8.156289 | 16.63 | 23.94 | 23.63 | 23.63 | 24.48 | |
Income Tax Expense | 71.75 | 11.88 | 49.2 | (2.77412) | 127.7 | 101.8 | |
Net Income | |||||||
Net Income | 514.3 | 316.1 | 374.8 | 65.38 | 818.2 | 797.3 | |
Supplemental | |||||||
EBIT | 563.9 | 472.5 | 421.8 | 280.4 | 939.2 | - | |
EBITDA | 632.5 | 595.6 | 601.7 | 564.7 | 1,347.1 | - | |