
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,043.2 | 1,050.1 | 1,895.9 | 2,752.3 | 3,887.5 | 4,056.6 | |
COGS | 545.7 | 583.6 | 1,249.3 | 2,196.2 | 3,194.2 | 3,425.5 | |
Gross Profit | 497.5 | 466.6 | 646.6 | 556.1 | 693.3 | 631.1 | |
Operating Expenses & Income | |||||||
Operating Income | 306.8 | 282.1 | 455.5 | 299.8 | 380.9 | 295.8 | |
Total Operating Expenses | 190.7 | 184.4 | 191.1 | 256.2 | 3,506.6 | 2,954.1 | |
R&D Expenses | 30.26 | 33.92 | 48.53 | 62.9 | 65.92 | 77.95 | |
Selling General & Admin Expenses | 88.89 | 98.66 | 114.5 | 142.6 | 63.5 | 148.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.55) | (33.9) | (41.56) | (77.93) | (96.35) | (102.2) | |
Interest Income | 0.857583 | 1.049973 | 4.44056 | 3.811994 | 4.0142 | 4.113273 | |
Income Tax Expense | 50.59 | 53.35 | 74.35 | 37.95 | - | 24.79 | |
Net Income | |||||||
Net Income | 244.9 | 222.4 | 348.9 | 257 | 325.8 | 289.3 | |
Supplemental | |||||||
EBIT | 323.9 | 288.1 | 424 | 279.7 | - | - | |
EBITDA | 459 | 432.8 | 607.4 | 566.9 | - | - | |