
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,424.7 | 2,904.1 | 3,841.6 | 3,945.8 | 3,971.5 | 4,523.1 | |
COGS | 1,899.2 | 2,512.9 | 3,084.4 | 3,189.4 | 3,142.7 | 3,594.6 | |
Gross Profit | 525.5 | 391.2 | 757.2 | 756.4 | 828.8 | 928.5 | |
Operating Expenses & Income | |||||||
Operating Income | 233.6 | 131.5 | 216.2 | 222.5 | 459.2 | 386.6 | |
Total Operating Expenses | 291.8 | 259.7 | 541.1 | 534 | 3,512.3 | 2,620.1 | |
R&D Expenses | 80.37 | 92.33 | 126.6 | 137 | 156.5 | 161.3 | |
Selling General & Admin Expenses | 80.58 | 69.19 | 141.5 | 153.9 | 79.99 | 69.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (115.4) | (122.5) | (135.2) | (149.6) | (172.8) | (143.4) | |
Interest Income | 6.144718 | 8.660235 | 7.98224 | 8.983484 | 8.912765 | 1.650521 | |
Income Tax Expense | 27.08 | 20.3 | 37.84 | 39.1 | - | 8.903679 | |
Net Income | |||||||
Net Income | 179.2 | 94.9 | 183.7 | 178.2 | 111.4 | 201.3 | |
Supplemental | |||||||
EBIT | 330.1 | 248.8 | 376.9 | 367.7 | - | - | |
EBITDA | 477.8 | 430.6 | 568.8 | 579.3 | - | - | |