
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,673 | 2,462.7 | 2,522.9 | 2,702.4 | 2,579.1 | 2,743.5 | |
COGS | 2,526.5 | 1,838.7 | 1,842.7 | 1,974.8 | 2,012.4 | 2,149 | |
Gross Profit | 1,146.5 | 624 | 680.1 | 727.7 | 566.6 | 594.5 | |
Operating Expenses & Income | |||||||
Operating Income | 765 | 278.4 | 260.7 | 240.4 | 132.9 | 168.1 | |
Total Operating Expenses | 388.9 | 344.8 | 446.6 | 487.3 | 433.8 | 426 | |
R&D Expenses | 92.08 | 104.7 | 137.3 | 163.7 | 149.5 | 148.9 | |
Selling General & Admin Expenses | 234.8 | 201.1 | 229.9 | 246.8 | 214.2 | 213.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.029) | (3.228) | (5.041) | (3.686) | (3.139) | (4.702) | |
Interest Income | 17.96 | 34.16 | 49.68 | 46.58 | 39.63 | 35.31 | |
Income Tax Expense | 215.2 | 142.2 | 143 | 103 | 47.76 | 51.69 | |
Net Income | |||||||
Net Income | 553.6 | 297.4 | 176.9 | 240.8 | 131.2 | 157.4 | |
Supplemental | |||||||
EBIT | 760.5 | 431.2 | 331.7 | 357.5 | 199.9 | 218.7 | |
EBITDA | 856.2 | 559.4 | 480.9 | 493.8 | 342.6 | 358.2 | |