
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,058.6 | 3,418 | 3,592.3 | 2,900.5 | 3,310.5 | 5,977.7 | |
COGS | 2,244 | 2,387.1 | 2,921.1 | 2,215.7 | 2,522.4 | 4,426.8 | |
Gross Profit | 814.6 | 1,030.9 | 671.2 | 684.8 | 788.2 | 1,551 | |
Operating Expenses & Income | |||||||
Operating Income | 482.4 | 166.8 | 113.7 | 108.5 | 132 | 256.7 | |
Total Operating Expenses | 332.2 | 864.1 | 557.5 | 576.3 | 656.2 | 1,294.3 | |
R&D Expenses | 240.4 | 270.3 | 241.5 | 223.2 | 179.9 | 359.9 | |
Selling General & Admin Expenses | 269.2 | 322.8 | 308.1 | 283.9 | 279.3 | 544.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.16) | (52.47) | (81.78) | (57.87) | (38.31) | (62.75) | |
Interest Income | 36 | 44.37 | 81.46 | 30.12 | 34.15 | 45.04 | |
Income Tax Expense | 62.98 | 26.45 | 23.02 | 9.80351 | 13.5 | 27.87 | |
Net Income | |||||||
Net Income | 420.9 | 153.9 | 10.57 | 77.48 | 92.24 | 183.9 | |
Supplemental | |||||||
EBIT | 32.75 | 64.83 | 114 | (12.59) | 213.8 | 335.9 | |
EBITDA | 93.1 | 132.8 | 164.9 | 32.17 | 248.9 | 581.9 | |