
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,247.7 | 3,640.3 | 3,737.5 | 4,470.1 | 5,181.2 | 5,490.3 | |
COGS | 2,490.3 | 2,895.7 | 3,052.6 | 3,842.7 | 4,367.1 | 4,616.4 | |
Gross Profit | 757.4 | 744.6 | 684.9 | 627.4 | 814.2 | 873.9 | |
Operating Expenses & Income | |||||||
Operating Income | 378.7 | 461.9 | 366.4 | 182.7 | 381.3 | 344.4 | |
Total Operating Expenses | 378.7 | 282.7 | 318.5 | 444.7 | 4,799.9 | 2,904.1 | |
R&D Expenses | 152.1 | 210.3 | 201.9 | 192.3 | 182.3 | 202.2 | |
Selling General & Admin Expenses | 132 | 133.1 | 145.1 | 137.3 | 85.41 | 159.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.21) | (58.5) | (84.27) | (102.1) | (109.5) | (108.6) | |
Interest Income | 5.147366 | 7.176692 | 11.42 | 8.535646 | 8.00781 | 6.982164 | |
Income Tax Expense | 36.46 | 36.69 | 57.23 | 26.74 | - | 4.894706 | |
Net Income | |||||||
Net Income | 334.3 | 415 | 326.4 | 181 | 285.4 | 380.4 | |
Supplemental | |||||||
EBIT | 379.9 | 307.8 | 244.7 | 183.6 | - | - | |
EBITDA | 591.8 | 551.8 | 540.9 | 443.6 | - | - | |