
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,320 | 1,841.5 | 1,404.2 | 1,448.2 | 1,299.2 | 1,279.7 | |
COGS | 872.9 | 1,197.5 | 932.4 | 938.7 | 1,023.5 | 1,002.1 | |
Gross Profit | 447.1 | 644 | 471.8 | 509.4 | 275.7 | 277.6 | |
Operating Expenses & Income | |||||||
Operating Income | 332.7 | 476.5 | 356.3 | 286.1 | 275.7 | 273.1 | |
Total Operating Expenses | 114.4 | 167.5 | 115.5 | 223.4 | 1,023.5 | 206.7 | |
R&D Expenses | 51.96 | 88.11 | 94.84 | 109.3 | 108.6 | 109.2 | |
Selling General & Admin Expenses | 58.35 | 55.8 | 70.23 | 81.66 | 34.68 | 123.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.382853) | (36.74) | (42.92) | (45.19) | (43.58) | (45.45) | |
Interest Income | 2.123719 | 4.280601 | 13.52 | 25.16 | 14.04 | 9.938519 | |
Income Tax Expense | 42.57 | 47.44 | 52 | 31.3 | 38.77 | 29.37 | |
Net Income | |||||||
Net Income | 295.9 | 424.3 | 297.2 | 250.2 | 235.8 | 234.1 | |
Supplemental | |||||||
EBIT | 337.7 | 511.6 | 394.5 | 325.5 | 274.6 | - | |
EBITDA | 377.3 | 568.6 | 498.2 | 455 | 404.1 | - | |