

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,988.1 | 5,198 | 4,377 | 4,152 | 3,916.9 | 7,846.8 | |
COGS | 2,806.8 | 4,173 | 3,177 | 2,893 | 2,695.3 | 5,482.1 | |
Gross Profit | 1,181.3 | 1,025 | 1,200 | 1,259 | 1,221.6 | 2,364.7 | |
Operating Expenses & Income | |||||||
Operating Income | 401.4 | 72 | 282 | 440 | 398.2 | 728.7 | |
Total Operating Expenses | 779.9 | 1,421 | 918 | 819 | 823.4 | 1,610 | |
R&D Expenses | 141.4 | 160 | 138 | 126 | 121.1 | 249.8 | |
Selling General & Admin Expenses | 675.9 | 834 | 709 | 748 | 736 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.82) | (55) | (52) | (66) | (334.2) | (455.4) | |
Interest Income | 10.03 | 9 | 18 | 24 | 12 | - | |
Income Tax Expense | 93.04 | 107 | 5 | 90 | 87.04 | 178.9 | |
Net Income | |||||||
Net Income | 313.8 | 84 | 134 | 244 | (75.04) | 81.86 | |
Supplemental | |||||||
EBIT | 412.3 | 598 | 423 | 449 | 398.2 | 586.7 | |
EBITDA | 655.9 | 874 | 659 | 696 | 650.3 | 1,092.2 | |