
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,206 | 1,637.1 | 2,055.3 | 2,213.1 | 2,503.5 | 2,478.6 | |
COGS | 782.8 | 1,122.4 | 1,465.8 | 1,553.1 | 1,740.2 | 1,768.7 | |
Gross Profit | 423.2 | 514.8 | 589.5 | 660 | 763.3 | 709.9 | |
Operating Expenses & Income | |||||||
Operating Income | 201.4 | 230.8 | 259.6 | 337.3 | 277.6 | 145.6 | |
Total Operating Expenses | 221.8 | 284 | 329.9 | 322.7 | 2,225.9 | 1,439.4 | |
R&D Expenses | 57.17 | 81.66 | 95.65 | 105.9 | 119.5 | 126.2 | |
Selling General & Admin Expenses | 173.2 | 207.2 | 187.7 | 173.9 | 177.5 | 355.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.460942) | (1.631681) | (10.42) | (28.57) | (66.46) | (70.25) | |
Interest Income | 14.7 | 12.38 | 14.89 | 23.86 | 13.13 | 8.552083 | |
Income Tax Expense | 25.25 | 35.02 | 32.37 | 68.45 | - | 10.26 | |
Net Income | |||||||
Net Income | 176.1 | 198.5 | 242 | 277.4 | 217.8 | 143 | |
Supplemental | |||||||
EBIT | 162.1 | 188.2 | 265.6 | 337.6 | - | - | |
EBITDA | 253.7 | 294.6 | 384.3 | 459.2 | - | - | |