

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,705.7 | 8,688.5 | 6,608 | 5,413.1 | 5,552.4 | 7,083.4 | |
COGS | 4,274 | 5,605.7 | 4,426.4 | 3,553.2 | 4,551.4 | 5,361.7 | |
Gross Profit | 2,431.7 | 3,082.8 | 2,181.6 | 1,859.9 | 1,000.9 | 1,725.5 | |
Operating Expenses & Income | |||||||
Operating Income | 809.7 | 875.8 | 374.2 | 348.1 | 142 | 409.4 | |
Total Operating Expenses | 1,629.8 | 2,008.8 | 1,807.5 | 1,511.8 | 858.9 | 4,115.1 | |
R&D Expenses | 14.94 | 17.66 | 18.26 | 19.35 | 24.53 | - | |
Selling General & Admin Expenses | 176.6 | 23.21 | 28.43 | 29.89 | 33.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.28) | (62.8) | (105) | (108.1) | (92.12) | (93.13) | |
Interest Income | 2.855 | 25.21 | 79.64 | 91.15 | 41.57 | 19.95 | |
Income Tax Expense | 180.2 | 260.9 | 138.4 | 127 | 138.3 | 133.5 | |
Net Income | |||||||
Net Income | 571.9 | 556.1 | 228.1 | 224.9 | (38.49) | 79.24 | |
Supplemental | |||||||
EBIT | 815.3 | 899.5 | 456.4 | 449.7 | 142 | 265.9 | |
EBITDA | 994.4 | 1,092.4 | 627.5 | 609.6 | 329.8 | 560.1 | |