

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,234.1 | 3,444.9 | 3,378.9 | 3,911.6 | 3,971.5 | 4,019.2 | |
COGS | 2,346.5 | 2,546.5 | 2,561.2 | 3,199.3 | 3,139 | 3,159.9 | |
Gross Profit | 887.6 | 898.4 | 817.7 | 712.4 | 832.5 | 859.3 | |
Operating Expenses & Income | |||||||
Operating Income | 568.6 | 508 | 406.7 | 239.5 | 330.6 | 329.1 | |
Total Operating Expenses | 319.1 | 390.4 | 411 | 472.8 | 3,640.9 | 2,107.1 | |
R&D Expenses | 174.1 | 191.6 | 186.5 | 204.5 | 208.4 | 229.9 | |
Selling General & Admin Expenses | 102.1 | 99.9 | 123.5 | 144.7 | 134.2 | 90.76 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.84) | (33.67) | (34.79) | (39.38) | (12.49) | (11.62) | |
Interest Income | 3.248841 | 4.605549 | 3.73611 | 4.315346 | 5.390927 | 4.870073 | |
Income Tax Expense | 79.38 | 57.27 | 62.22 | 35.15 | - | 20.02 | |
Net Income | |||||||
Net Income | 487.3 | 445.9 | 351 | 198.2 | 265 | 262.3 | |
Supplemental | |||||||
EBIT | 599.2 | 540.3 | 439.3 | 263.9 | - | - | |
EBITDA | 728.3 | 703.4 | 621.3 | 450.6 | - | - | |