
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,085.6 | 2,254.5 | 2,331.7 | 2,477.7 | 2,498.1 | 2,507.6 | |
COGS | 1,273.8 | 1,447.6 | 1,546.6 | 1,643.5 | 1,513.1 | 1,508 | |
Gross Profit | 811.8 | 807 | 785.1 | 834.2 | 985 | 999.6 | |
Operating Expenses & Income | |||||||
Operating Income | 352.7 | 190.8 | 96.99 | 98.74 | 563 | 344.1 | |
Total Operating Expenses | 459.1 | 616.2 | 688.1 | 735.5 | 422 | 1,016.6 | |
R&D Expenses | 1.034361 | 3.801467 | 6.550564 | 6.589421 | 4.717438 | 6.072184 | |
Selling General & Admin Expenses | 122.8 | 113.7 | 112.7 | 107.4 | 35.08 | 205 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (323.4) | (416.5) | (471.4) | (488.8) | (462.5) | (455.4) | |
Interest Income | 5.807289 | 3.519486 | 6.842023 | 3.694233 | 2.314556 | 3.33687 | |
Income Tax Expense | 58.87 | 25.22 | 15.81 | 15.42 | 14.76 | 13.93 | |
Net Income | |||||||
Net Income | 296.4 | 163.8 | 73.52 | 87.93 | 95.22 | 118.3 | |
Supplemental | |||||||
EBIT | 678.6 | 605.5 | 560.7 | 592.2 | 563 | - | |
EBITDA | 1,135.9 | 1,167.9 | 1,185.5 | 1,277.4 | 1,282.2 | - | |