
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,756.8 | 2,334.5 | 1,733.2 | 1,692 | 1,483.4 | 1,503 | |
COGS | 1,607.3 | 1,381.7 | 1,281.3 | 1,213.2 | 967.5 | 981.8 | |
Gross Profit | 1,149.5 | 952.9 | 451.9 | 478.7 | 515.9 | 521.1 | |
Operating Expenses & Income | |||||||
Operating Income | 778.2 | 718.4 | 309.5 | 176.6 | 200.4 | 202.1 | |
Total Operating Expenses | 374.8 | 321.1 | 246.6 | 1,515.3 | 1,283 | 1,300.9 | |
R&D Expenses | 207.7 | 178.6 | 149 | 174.2 | 180.4 | 191 | |
Selling General & Admin Expenses | 98.9 | 85.27 | 61.9 | 127.9 | 135.2 | 128 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.216) | (0.176) | (0.186) | (0.161) | (0.168) | (0.152) | |
Interest Income | 4.498 | 19.9 | 72.39 | 94.95 | 87.48 | 85.91 | |
Income Tax Expense | 150.1 | 148.5 | 48.47 | - | - | - | |
Net Income | |||||||
Net Income | 627.9 | 569.7 | 260.8 | 301.8 | 232.8 | 295.9 | |
Supplemental | |||||||
EBIT | 778.2 | 718.4 | 309.5 | 354.2 | 274 | 325.7 | |
EBITDA | 799 | 738.3 | 333.2 | 382 | 309.3 | 357.8 | |