
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,024.3 | 2,044.3 | 2,137.1 | 2,818.7 | 3,173.7 | 3,309.4 | |
COGS | 1,341.9 | 1,360.6 | 1,528.7 | 2,051.4 | 2,297.5 | 2,393.7 | |
Gross Profit | 682.4 | 683.7 | 608.4 | 767.3 | 876.2 | 915.7 | |
Operating Expenses & Income | |||||||
Operating Income | 765.6 | 429 | (103.8) | 393.6 | 253.4 | 252.3 | |
Total Operating Expenses | (83.24) | 254.7 | 712.2 | 373.8 | 2,920.3 | 1,779.8 | |
R&D Expenses | 176.6 | 258.2 | 359.5 | 430.3 | 492.5 | 511.5 | |
Selling General & Admin Expenses | 89.12 | 72.7 | 77.42 | 76.27 | 33.93 | 216 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.946282) | (1.999477) | (2.755626) | (2.538735) | (1.87908) | (1.708265) | |
Interest Income | 48.05 | 44.3 | 38.98 | 32.36 | 29.58 | 22.87 | |
Income Tax Expense | 29.12 | 28.68 | (42.06) | (1.239793) | - | 12.58 | |
Net Income | |||||||
Net Income | 729.3 | 399 | (60.22) | 395.5 | 236.2 | 220.3 | |
Supplemental | |||||||
EBIT | 353.6 | 292.8 | 112.5 | 225.8 | - | - | |
EBITDA | 369.1 | 313.3 | 144 | 251.6 | - | - | |