
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,502.9 | 1,746.5 | 1,810.4 | 2,197.4 | 2,220.4 | 2,230.5 | |
COGS | 1,007.7 | 1,252.9 | 1,278 | 1,452 | 1,445 | 1,498.5 | |
Gross Profit | 495.2 | 493.6 | 532.4 | 745.4 | 775.4 | 732.1 | |
Operating Expenses & Income | |||||||
Operating Income | 351.7 | 442.4 | 459.4 | 626.6 | 577.9 | 528.8 | |
Total Operating Expenses | 143.5 | 51.21 | 72.99 | 118.8 | 1,642.5 | 990.3 | |
R&D Expenses | 57.34 | 61.08 | 62.46 | 74.62 | 74.61 | 76.97 | |
Selling General & Admin Expenses | 56.17 | 64.44 | 62.95 | 74.75 | 37.71 | 47.93 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.994664) | (2.814782) | (3.055429) | (3.969331) | (2.70345) | (2.303755) | |
Interest Income | 6.423824 | 12.75 | 39.94 | 42.11 | 42.97 | 36.25 | |
Income Tax Expense | 56.9 | 65.01 | 54.38 | 92.31 | - | 43.17 | |
Net Income | |||||||
Net Income | 300.1 | 380.5 | 412.5 | 540.8 | 497 | 438.3 | |
Supplemental | |||||||
EBIT | 363.9 | 344.4 | 388.5 | 562 | - | - | |
EBITDA | 439.2 | 422 | 469.1 | 655.3 | - | - | |