
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,925.3 | 2,436.5 | 3,206.8 | 3,073.4 | 2,571.9 | 2,558.8 | |
COGS | 1,147.9 | 1,545.8 | 2,015.6 | 1,930.5 | 1,598.9 | 1,575.2 | |
Gross Profit | 777.4 | 890.7 | 1,191.2 | 1,142.9 | 973 | 983.6 | |
Operating Expenses & Income | |||||||
Operating Income | 270 | 400.3 | 631.5 | 611.3 | 381 | 372.7 | |
Total Operating Expenses | 507.4 | 490.4 | 559.7 | 531.6 | 2,190.9 | 1,450 | |
R&D Expenses | 55.39 | 64.52 | 86.44 | 83.49 | 83.55 | 87.1 | |
Selling General & Admin Expenses | 65 | 72.96 | 124.1 | 75.03 | 243.8 | 452.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.315691) | (1.960625) | (0.145853) | (3.429998) | (5.354611) | (5.251696) | |
Interest Income | 3.081856 | 9.442975 | 27.11 | 41.1 | 36.68 | 24.7 | |
Income Tax Expense | 39.84 | 57.71 | 98.76 | 93.95 | - | 20.92 | |
Net Income | |||||||
Net Income | 221.4 | 344 | 530.4 | 514.2 | 347.6 | 335.1 | |
Supplemental | |||||||
EBIT | 254.5 | 400.3 | 592.9 | 556.6 | - | - | |
EBITDA | 350.5 | 506.5 | 721.8 | 709.1 | - | - | |