

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,805.2 | 2,000.6 | 1,661.7 | 1,311.1 | 1,482.1 | 1,634.7 | |
COGS | 1,134.8 | 1,173.3 | 1,003.6 | 875.3 | 1,019.6 | 1,116 | |
Gross Profit | 670.4 | 827.2 | 658.2 | 435.9 | 462.4 | 518.8 | |
Operating Expenses & Income | |||||||
Operating Income | 276.2 | 404.5 | 250.1 | 51.4 | 36.43 | 78.54 | |
Total Operating Expenses | 1,528.9 | 1,596 | 1,411.6 | 1,259.7 | 1,445.6 | 1,556.2 | |
R&D Expenses | 119.2 | 126.3 | 134.9 | 134.1 | 162.2 | 164.3 | |
Selling General & Admin Expenses | 257.7 | 280.9 | 257.9 | 233.9 | 241.6 | 257.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.491) | (8.32) | (5.7) | (2.334) | (2.776) | (2.819) | |
Interest Income | 3.139 | 3.672 | 13.34 | 18.3 | 28.3 | 26.46 | |
Income Tax Expense | 78.81 | 56.69 | - | - | - | - | |
Net Income | |||||||
Net Income | 228.8 | 331.3 | 227.2 | 44.02 | 66.14 | 86.09 | |
Supplemental | |||||||
EBIT | 276.2 | 405 | 283.6 | 65.02 | 86.73 | 116.7 | |
EBITDA | 338.8 | 532 | 421 | 202.2 | 230.5 | 259.1 | |