
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,394 | 2,582 | 2,827.8 | 3,214.6 | 3,030.1 | 3,001 | |
COGS | 1,653.9 | 1,874.8 | 2,026.2 | 2,215.6 | 2,202.9 | 2,176.7 | |
Gross Profit | 740.1 | 707.2 | 801.7 | 999.1 | 827.2 | 824.3 | |
Operating Expenses & Income | |||||||
Operating Income | 238.5 | 220.7 | 281.9 | 319.2 | 417.1 | 357.9 | |
Total Operating Expenses | 501.7 | 486.5 | 519.8 | 679.9 | 2,613.1 | 1,647.9 | |
R&D Expenses | 1.304004 | 2.206697 | 0.626203 | 0.0752 | 0.536136 | 0.0215 | |
Selling General & Admin Expenses | 280.3 | 270.2 | 306 | 354.8 | 103.6 | 470.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (132.7) | (142.4) | (130.7) | (120) | (100.9) | (99.51) | |
Interest Income | 5.443508 | 6.812407 | 6.398536 | 3.762808 | 2.834235 | 1.677992 | |
Income Tax Expense | 45.9 | 65.77 | 63.39 | 83.99 | - | 33.56 | |
Net Income | |||||||
Net Income | 208.9 | 168.9 | 226.7 | 235.7 | (365.4) | (363.4) | |
Supplemental | |||||||
EBIT | 387.1 | 369.9 | 416.3 | 439.8 | - | - | |
EBITDA | 700.7 | 702.2 | 765.1 | 812.9 | - | - | |