

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,105.9 | 3,316.6 | 5,160.1 | 4,707.7 | 5,810.1 | 6,602.4 | |
COGS | 1,928.4 | 2,051.1 | 3,541.8 | 3,251.7 | 3,752.8 | 4,160.2 | |
Gross Profit | 1,177.5 | 1,265.5 | 1,618.3 | 1,456 | 2,057.3 | 2,442.2 | |
Operating Expenses & Income | |||||||
Operating Income | 402.1 | 414.3 | 50.41 | 123.2 | 548.9 | 678.8 | |
Total Operating Expenses | 775.3 | 851.2 | 1,536.3 | 1,332.8 | 1,508.4 | 1,763.4 | |
R&D Expenses | 330.1 | 377.1 | 499.6 | 478.8 | 581.9 | 662.6 | |
Selling General & Admin Expenses | 445.2 | 474.1 | 1,036.7 | 854 | 926.5 | 1,023.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.9) | (121.3) | (286.9) | (288.5) | (243.3) | (337.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 55.04 | 47.05 | (96.1) | 11.12 | 64.12 | 53.26 | |
Net Income | |||||||
Net Income | 297.6 | 234.8 | (259.5) | (156.2) | 49.36 | 469 | |
Supplemental | |||||||
EBIT | 412.5 | 403.1 | 50.41 | 140.8 | 551.9 | 732.5 | |
EBITDA | 682.6 | 689.8 | 732.1 | 700.6 | 1,105.5 | 1,160.4 | |