

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,647.2 | 2,850 | 1,647.7 | 1,356.8 | 1,336.9 | 1,410.6 | |
COGS | 1,742.1 | 1,994.6 | 1,247.4 | 1,041.5 | 1,004.1 | 1,047.2 | |
Gross Profit | 905.1 | 855.3 | 400.3 | 315.3 | 332.8 | 363.4 | |
Operating Expenses & Income | |||||||
Operating Income | 655.8 | 585.6 | 136.8 | 78.57 | 116.5 | 151.6 | |
Total Operating Expenses | 249.3 | 269.8 | 263.5 | 236.7 | 1,220.4 | 678.5 | |
R&D Expenses | 80.67 | 84.81 | 89.87 | 82.19 | 57.97 | 60.23 | |
Selling General & Admin Expenses | 78.99 | 98.34 | 110.3 | 119.5 | 43.41 | 150.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.214493) | (1.479169) | (1.210195) | (1.226805) | (0.350845) | (0.317626) | |
Interest Income | 19.18 | 16.86 | 31.25 | 20.38 | 3.701866 | 2.852756 | |
Income Tax Expense | 98.61 | 78.82 | 13.38 | 18.72 | - | 4.401446 | |
Net Income | |||||||
Net Income | 606.6 | 512.1 | 127.9 | 63.85 | 102.8 | 125.7 | |
Supplemental | |||||||
EBIT | 706.4 | 592.4 | 142.4 | 83.79 | - | - | |
EBITDA | 718 | 624.8 | 178.2 | 132.7 | - | - | |