

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,272.1 | 8,418.8 | 6,118.6 | 8,210.7 | 10,621 | 12,069.2 | |
COGS | 6,952.6 | 7,552.5 | 5,284.5 | 7,129.1 | 9,211.7 | 10,233.7 | |
Gross Profit | 1,319.5 | 866.3 | 834.1 | 1,081.6 | 1,409.3 | 1,835.5 | |
Operating Expenses & Income | |||||||
Operating Income | 929.3 | 743.1 | 384 | 572.7 | 658.9 | 958.5 | |
Total Operating Expenses | 437.5 | 453.3 | 502.6 | 505.2 | 750.4 | 883.5 | |
R&D Expenses | 93.22 | 88.35 | 72.75 | 81.88 | 98.36 | 104.4 | |
Selling General & Admin Expenses | 160.3 | 189.4 | 242.5 | 234.7 | 310.9 | 332 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.86) | (55.28) | (54.34) | (75.78) | (115.4) | (131.1) | |
Interest Income | 1.131 | 5.49 | 15.25 | 16.62 | 17.13 | 19.72 | |
Income Tax Expense | 275.6 | 145.4 | 145.3 | 208.1 | 247.2 | 323.7 | |
Net Income | |||||||
Net Income | 612 | 530.8 | 229.6 | 409.2 | 418.4 | 499 | |
Supplemental | |||||||
EBIT | 922 | 732.8 | 384 | 693 | 658.9 | 838.5 | |
EBITDA | 990.2 | 805.5 | 462.5 | 772.6 | 773.6 | 960.8 | |