
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,256.6 | 4,008.6 | 5,093.9 | 7,120.1 | 6,407.5 | 6,320.1 | |
COGS | 3,221.8 | 3,213.8 | 4,056 | 5,624.3 | 5,077.6 | 5,089.1 | |
Gross Profit | 1,034.8 | 794.8 | 1,037.8 | 1,495.8 | 1,329.9 | 1,230.9 | |
Operating Expenses & Income | |||||||
Operating Income | 518.2 | 299.4 | 481.1 | 811.6 | 895.6 | 673.2 | |
Total Operating Expenses | 516.6 | 495.4 | 556.7 | 684.2 | 5,512 | 2,999.9 | |
R&D Expenses | 215.9 | 237.7 | 281.6 | 370.8 | 297.7 | 307.1 | |
Selling General & Admin Expenses | 197.6 | 226.9 | 221.2 | 212.8 | 92.91 | 372.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.6) | (86.97) | (91.2) | (151.2) | (145.4) | (141.2) | |
Interest Income | 2.844047 | 8.773961 | 5.915547 | 11.84 | 7.957545 | 2.987998 | |
Income Tax Expense | 53.27 | 23.48 | 31.61 | 86.99 | - | 58.96 | |
Net Income | |||||||
Net Income | 463.7 | 268.7 | 449.1 | 725.7 | 531.3 | 499.8 | |
Supplemental | |||||||
EBIT | 544.4 | 252.2 | 452.7 | 791 | - | - | |
EBITDA | 843.4 | 577.8 | 797.4 | 1,219.2 | - | - | |