
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,037.7 | 4,222.3 | 3,556.6 | 3,404.6 | 3,467.5 | 3,450.1 | |
COGS | 2,592.3 | 2,732.5 | 2,484 | 2,361.8 | 2,351 | 3,114.3 | |
Gross Profit | 1,445.4 | 1,489.9 | 1,072.5 | 1,042.8 | 3,467.5 | 3,478.5 | |
Operating Expenses & Income | |||||||
Operating Income | 541.6 | 509.3 | 32.55 | 84.45 | 135.6 | 108.7 | |
Total Operating Expenses | 903.8 | 980.6 | 1,040 | 958.3 | 3,331.9 | 733.1 | |
R&D Expenses | 262.9 | 377.2 | 381.3 | 367.6 | 400.4 | 592.9 | |
Selling General & Admin Expenses | 104.7 | 141 | 149.3 | 115.7 | 435.7 | 336.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.656791) | (1.288354) | (4.734612) | (6.918359) | (11.48) | (10.81) | |
Interest Income | 10.9 | 23.7 | 50.03 | 62.06 | 53.3 | 37.94 | |
Income Tax Expense | 59.21 | 7.289902 | (89.57) | (34.29) | (10.28) | (22.98) | |
Net Income | |||||||
Net Income | 483.5 | 501.5 | 120.5 | 120.1 | 143.3 | 130.9 | |
Supplemental | |||||||
EBIT | 547.4 | 509.7 | 34.97 | 92.49 | 133 | - | |
EBITDA | 583.8 | 572.9 | 111.3 | 159.6 | 200.1 | - | |