
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,649.9 | 2,024.4 | 2,228.6 | 1,863 | 1,690.9 | 1,794.6 | |
COGS | 1,319 | 1,522 | 1,671.4 | 1,411.3 | 1,330.1 | 1,405.8 | |
Gross Profit | 330.9 | 502.4 | 557.2 | 451.6 | 360.8 | 388.8 | |
Operating Expenses & Income | |||||||
Operating Income | 191.8 | 342.1 | 375.7 | 274.5 | 166.6 | 186.4 | |
Total Operating Expenses | 139.1 | 160.3 | 181.5 | 177.2 | 1,524.2 | 1,320.3 | |
R&D Expenses | 69.24 | 83.32 | 94.78 | 81.29 | 75.98 | 78.6 | |
Selling General & Admin Expenses | 49.13 | 51.66 | 59.29 | 68.43 | 35.93 | (10.21) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.459683) | (7.556797) | (1.701094) | (0.474317) | (0.005336) | 0.124225 | |
Interest Income | 5.118371 | 6.099732 | 13.97 | 10.92 | 4.093888 | 2.37971 | |
Income Tax Expense | 21.32 | 36.49 | 45.19 | 37.38 | - | 3.180832 | |
Net Income | |||||||
Net Income | 168.8 | 305.7 | 333.6 | 237.1 | 154.4 | 171.4 | |
Supplemental | |||||||
EBIT | 196.1 | 348.9 | 379.7 | 275 | - | - | |
EBITDA | 249.8 | 404.5 | 439.7 | 345 | - | - | |