
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,990.1 | 2,056.1 | 2,455.1 | 2,923.7 | 3,540.1 | 3,767.5 | |
COGS | 1,395.7 | 1,517.3 | 1,835.3 | 2,213.4 | 3,225.8 | 3,358.9 | |
Gross Profit | 594.4 | 538.7 | 619.8 | 710.4 | 314.2 | 408.6 | |
Operating Expenses & Income | |||||||
Operating Income | 258.8 | 248 | 219.3 | 322.1 | 314.2 | 394.1 | |
Total Operating Expenses | 335.6 | 290.7 | 400.5 | 388.3 | 3,225.8 | 738 | |
R&D Expenses | 96.68 | 90.72 | 210 | 245.3 | 119.7 | 178.5 | |
Selling General & Admin Expenses | 120.1 | 149.8 | 185.9 | 213.1 | 128.5 | 422.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.992404) | (9.956466) | (30.52) | (64.12) | (83.05) | (88.69) | |
Interest Income | 7.981031 | 10.72 | 37.93 | 91.06 | 58.15 | 29.2 | |
Income Tax Expense | 26.64 | 24.82 | 20.26 | 13.45 | 11.67 | 3.890745 | |
Net Income | |||||||
Net Income | 239.8 | 230.8 | 195.7 | 307.3 | 300.9 | 279.6 | |
Supplemental | |||||||
EBIT | 269.7 | 265.5 | 246.4 | 384.9 | 312.6 | - | |
EBITDA | 334.8 | 347.7 | 351 | 501.9 | 429.6 | - | |