
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,940.2 | 3,436.4 | 3,975.8 | 3,768.5 | 3,202 | 3,079.8 | |
COGS | 2,301 | 2,817 | 3,244.1 | 3,188.6 | 2,777.7 | 2,642.5 | |
Gross Profit | 639.2 | 619.4 | 731.7 | 579.9 | 424.3 | 437.3 | |
Operating Expenses & Income | |||||||
Operating Income | 524.3 | 532.8 | 648.7 | 490 | 265.3 | 308.2 | |
Total Operating Expenses | 114.9 | 86.51 | 83 | 89.89 | 2,936.7 | 1,381.7 | |
R&D Expenses | 88.4 | 92.78 | 120.7 | 107.3 | 90.1 | 87.13 | |
Selling General & Admin Expenses | 40.66 | 47.84 | 52.06 | 55.62 | 48.41 | 55.91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.891287) | (6.755494) | (9.565788) | (7.066708) | (8.48066) | (6.631981) | |
Interest Income | 9.431099 | 48.31 | 70.89 | 52.98 | 61.36 | 33.11 | |
Income Tax Expense | 76.93 | 66.97 | 83.43 | 20.34 | - | 14.11 | |
Net Income | |||||||
Net Income | 448.6 | 467.3 | 566.1 | 468.9 | 270.9 | 255.3 | |
Supplemental | |||||||
EBIT | 527.8 | 539.2 | 658 | 496.1 | - | - | |
EBITDA | 598.1 | 627.5 | 761 | 612.3 | - | - | |