
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,923.8 | 5,621.4 | 6,146.7 | 6,233.1 | 5,766.1 | 5,708.9 | |
COGS | 3,776.9 | 4,415.8 | 4,686 | 4,806.3 | 4,493.3 | 4,482.9 | |
Gross Profit | 1,146.9 | 1,205.7 | 1,460.8 | 1,426.8 | 1,272.8 | 1,225.9 | |
Operating Expenses & Income | |||||||
Operating Income | 116 | 148.8 | 272.1 | 436.2 | 274.7 | 187.9 | |
Total Operating Expenses | 1,030.9 | 1,056.9 | 1,188.6 | 990.6 | 5,491.4 | 3,183 | |
R&D Expenses | 266 | 264 | 345.8 | 317.1 | 299.1 | 294.6 | |
Selling General & Admin Expenses | 191 | 212.9 | 232.6 | 234.1 | 342 | 224.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (69.57) | (104.9) | (79.17) | (75.38) | (65.79) | (62.77) | |
Interest Income | 6.325466 | 7.188391 | 8.941607 | 12.48 | 10.51 | 8.403927 | |
Income Tax Expense | 23.69 | 6.98038 | 16.19 | 25.55 | - | 36.04 | |
Net Income | |||||||
Net Income | 89.1 | 138 | 246.2 | 394.6 | 112.3 | 86.96 | |
Supplemental | |||||||
EBIT | 143.4 | 194.1 | 266.1 | 316.7 | - | - | |
EBITDA | 450.8 | 542.2 | 647.3 | 715.7 | - | - | |