
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,382.4 | 2,863.7 | 1,863.9 | 2,143.7 | 2,436.4 | 2,436.4 | |
COGS | 1,471.7 | 1,633.6 | 1,257.9 | 1,647.6 | 1,865 | 1,865 | |
Gross Profit | 910.7 | 1,230.2 | 606 | 496.1 | 571.4 | 571.4 | |
Operating Expenses & Income | |||||||
Operating Income | 573.3 | 844.1 | 187.4 | 205.2 | 265.1 | 265.1 | |
Total Operating Expenses | 333.8 | 386.6 | 418.7 | 290.9 | 306.3 | 306.3 | |
R&D Expenses | 64.56 | 79.79 | 56.37 | 38.16 | 73.04 | 73.04 | |
Selling General & Admin Expenses | 46.67 | 46.93 | 48.64 | 178.5 | 55.88 | 257 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73.66) | (63.12) | (34.1) | (22.27) | (54.41) | (63.9) | |
Interest Income | 10.16 | 13.22 | 10.99 | 5.901053 | 4.854298 | - | |
Income Tax Expense | 55.92 | 90.23 | 43.29 | 38.82 | 65.96 | 65.96 | |
Net Income | |||||||
Net Income | 515.6 | 744.7 | 147.9 | 174.7 | 189.1 | 189.1 | |
Supplemental | |||||||
EBIT | 641.2 | 879.9 | 225 | 249.9 | 265.1 | 265.1 | |
EBITDA | 900.7 | 1,207 | 516.5 | 548.1 | 597.2 | 597.2 | |