
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,332.3 | 2,669.7 | 3,303.6 | 3,813.1 | 4,172.8 | 4,120.8 | |
COGS | 1,784.4 | 2,082.8 | 2,586 | 3,065.7 | 3,388.2 | 3,315.2 | |
Gross Profit | 547.9 | 587 | 717.6 | 747.4 | 784.6 | 805.6 | |
Operating Expenses & Income | |||||||
Operating Income | 129.6 | 178.8 | 269 | 336.2 | 325.9 | 325.9 | |
Total Operating Expenses | 418.2 | 408.1 | 448.6 | 411.2 | 3,846.9 | 2,175.9 | |
R&D Expenses | 103.6 | 112.6 | 159.3 | 185.4 | 204.9 | 206.5 | |
Selling General & Admin Expenses | 166.4 | 159.6 | 173.2 | 176.1 | 107.4 | 81.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.37) | (36.68) | (35.79) | (30.84) | (28.5) | (27.12) | |
Interest Income | 1.451576 | 1.595827 | 2.53677 | 6.777289 | 5.264663 | 3.44808 | |
Income Tax Expense | 12.79 | 27.94 | 32.35 | 48.51 | - | 17.61 | |
Net Income | |||||||
Net Income | 91.5 | 123.4 | 194.5 | 249.8 | 51.9 | 59.72 | |
Supplemental | |||||||
EBIT | 167.2 | 215.4 | 302 | 363.1 | - | - | |
EBITDA | 257 | 309.2 | 409.7 | 482.3 | - | - | |