

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,473.4 | 3,369.2 | 2,454.9 | 2,243.5 | 1,680.4 | 1,755.9 | |
COGS | 1,830.7 | 2,231.1 | 1,568.6 | 1,383 | 1,056.8 | 1,081.7 | |
Gross Profit | 642.7 | 1,138.1 | 886.3 | 860.5 | 623.6 | 674.2 | |
Operating Expenses & Income | |||||||
Operating Income | 236.4 | 811.7 | 479.1 | 383.8 | 169.2 | 210.4 | |
Total Operating Expenses | 401.7 | 438.3 | 407.2 | 476.7 | 454.4 | 463.8 | |
R&D Expenses | 167.2 | 195.8 | 177.8 | 197.1 | 203.5 | 211.6 | |
Selling General & Admin Expenses | 189.7 | 188.6 | 183.1 | 228.5 | 199.2 | 199.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.144) | (6.162) | (4.83) | (7.34) | (10.92) | (12.14) | |
Interest Income | 1.814 | 5.187 | 15.56 | 30.54 | 31.63 | 30.37 | |
Income Tax Expense | 48.79 | 213 | 127.8 | 150.1 | 30.86 | 46.51 | |
Net Income | |||||||
Net Income | 174 | 570.2 | 396.7 | 343.2 | 119.1 | 140.9 | |
Supplemental | |||||||
EBIT | 240.5 | 810.6 | 479.1 | 460.9 | 169.2 | 194.1 | |
EBITDA | 372 | 948.2 | 616.9 | 592 | 301.1 | 326.3 | |