
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,814.6 | 1,134.7 | 1,352.3 | 1,647.6 | 1,984.3 | 2,020.7 | |
COGS | 1,354.5 | 908.9 | 1,055.9 | 1,245.5 | 1,463 | 1,463.3 | |
Gross Profit | 460.1 | 225.8 | 296.4 | 402.1 | 521.4 | 557.5 | |
Operating Expenses & Income | |||||||
Operating Income | 247.2 | 62.95 | 106.5 | 200.4 | 324 | 344.1 | |
Total Operating Expenses | 212.9 | 162.9 | 189.9 | 201.7 | 197.3 | 574.8 | |
R&D Expenses | 101.7 | 78.59 | 87.32 | 96.2 | 94.95 | 104.4 | |
Selling General & Admin Expenses | 63.53 | 63.12 | 67.52 | 87.69 | 44.65 | 104.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.88) | (13.42) | (16.38) | (19.93) | (18.32) | (15.06) | |
Interest Income | 4.073806 | 7.590368 | 2.62978 | 2.016973 | 1.56655 | 1.173884 | |
Income Tax Expense | 16.75 | (2.627534) | 3.153088 | 14.41 | 34.15 | 28.13 | |
Net Income | |||||||
Net Income | 208.3 | 65.59 | 103.5 | 185.3 | 316.6 | 326.6 | |
Supplemental | |||||||
EBIT | 230.2 | 43.67 | 117 | 211.3 | 324 | - | |
EBITDA | 401.4 | 213.8 | 290.7 | 397.3 | 550.8 | - | |