
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,086.4 | 3,947.2 | 3,667.8 | 4,166.6 | 4,647.8 | 4,812.6 | |
COGS | 2,374.8 | 2,641.8 | 2,564.3 | 3,088 | 3,426.4 | 3,521.7 | |
Gross Profit | 711.6 | 1,305.4 | 1,103.5 | 1,078.6 | 1,221.4 | 1,290.9 | |
Operating Expenses & Income | |||||||
Operating Income | 480.4 | 1,056.9 | 858.9 | 804.9 | 917 | 983.9 | |
Total Operating Expenses | 2,606 | 2,890.3 | 2,809 | 3,361.7 | 3,730.8 | 3,828.7 | |
R&D Expenses | 13.74 | 11.53 | 17.39 | 20.56 | 16.82 | 16.64 | |
Selling General & Admin Expenses | 217.4 | 237 | 227.3 | 253.2 | 287.6 | 290.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.748) | (11.38) | (14.58) | (12.05) | (28.57) | (29.94) | |
Interest Income | 7.369 | 32.02 | 126.3 | 101.3 | 51 | 47.17 | |
Income Tax Expense | 77.21 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 393.9 | 917.5 | 839.8 | 848.5 | 746.5 | 777.6 | |
Supplemental | |||||||
EBIT | 480.4 | - | - | - | - | - | |
EBITDA | 1,105.7 | 1,762.7 | - | - | - | - | |