

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,176.4 | 3,596.8 | 3,574.8 | 3,155.5 | 2,914 | 5,047.9 | |
COGS | 2,495.1 | 2,777.5 | 2,746 | 1,586.4 | 2,357.2 | 3,418.2 | |
Gross Profit | 681.3 | 819.3 | 828.8 | 1,569.1 | 557.1 | 1,630.3 | |
Operating Expenses & Income | |||||||
Operating Income | 331.2 | 408.1 | 424.4 | 282.5 | 203 | 412.9 | |
Total Operating Expenses | 350.1 | 411.2 | 438.4 | 1,286.6 | 354.1 | 1,131.4 | |
R&D Expenses | 118.1 | 122.9 | 132.8 | 139.5 | 134.1 | 592.2 | |
Selling General & Admin Expenses | 5.7 | 5.6 | 6.4 | 7.1 | 8.4 | 1,216.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.2) | (3) | (3.2) | (3.4) | (2.1) | (5.2) | |
Interest Income | 1.1 | 1.8 | 6.6 | 7.2 | 13.4 | 15.5 | |
Income Tax Expense | 82.8 | 88.2 | 80.8 | 63 | 58.4 | 104.5 | |
Net Income | |||||||
Net Income | 265.5 | 331.2 | 352.1 | 226.8 | 235 | 333.6 | |
Supplemental | |||||||
EBIT | 353 | 423.8 | 436.8 | 293.5 | 203 | 400.1 | |
EBITDA | 437.7 | 503.5 | 522.8 | 385.5 | 295.7 | 559.2 | |