
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,214.2 | 1,469.3 | 1,397.8 | 2,565.8 | 3,187.7 | 3,330.9 | |
COGS | 745.2 | 989.4 | 1,054.1 | 1,908.8 | 2,443.1 | 2,511 | |
Gross Profit | 469 | 479.9 | 343.8 | 657 | 744.6 | 819.9 | |
Operating Expenses & Income | |||||||
Operating Income | 248.4 | 238.8 | 77.88 | 276.9 | 350.2 | 391.7 | |
Total Operating Expenses | 220.5 | 241.1 | 265.9 | 380.1 | 2,837.5 | 1,699.8 | |
R&D Expenses | 90.25 | 82.43 | 83.62 | 109 | 127.4 | 146.4 | |
Selling General & Admin Expenses | 95.62 | 127.9 | 151.9 | 136.8 | 88.13 | 251.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.561878) | (1.293723) | (1.711765) | (2.556519) | (1.667583) | (1.437228) | |
Interest Income | 35.26 | 33.05 | 34.92 | 13.52 | 12.46 | 9.714431 | |
Income Tax Expense | 30.82 | 32.69 | 8.479742 | 37.95 | - | 31.15 | |
Net Income | |||||||
Net Income | 222.2 | 200.4 | 73.37 | 241.7 | 282.2 | 296.9 | |
Supplemental | |||||||
EBIT | 206.9 | 170.3 | 23.78 | 299.3 | - | - | |
EBITDA | 230.1 | 222.4 | 83.78 | 361 | - | - | |