

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,109.1 | 4,314.1 | 4,196 | 4,290.9 | 4,168.4 | 4,097 | |
COGS | 2,388.7 | 3,375.3 | 3,621.7 | 3,387.9 | 3,238.7 | 3,180.9 | |
Gross Profit | 720.4 | 938.7 | 1,005.7 | 903 | 929.6 | 916 | |
Operating Expenses & Income | |||||||
Operating Income | 159.4 | 225.1 | 191.4 | 154.9 | 183 | 178 | |
Total Operating Expenses | 561 | 713.6 | 814.2 | 748.1 | 746.7 | 706.3 | |
R&D Expenses | 108.9 | 136.5 | 148.1 | 136.6 | 135.4 | 146.8 | |
Selling General & Admin Expenses | 47.36 | 217.3 | 73.75 | 72.57 | 66.6 | 279.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.04) | (27.67) | (53.92) | (71.16) | (53.33) | (49.47) | |
Interest Income | 7.175214 | 11.49 | 31.05 | 35.32 | 23.41 | 21.56 | |
Income Tax Expense | 41.86 | 53.85 | 47.87 | 49.95 | 49.81 | 55.56 | |
Net Income | |||||||
Net Income | 73 | 131 | 112 | 101.5 | 204.2 | 213.2 | |
Supplemental | |||||||
EBIT | 158.6 | 215.8 | 172.8 | 151.5 | 151.2 | 70.18 | |
EBITDA | 267.3 | 347.4 | 303.6 | 260.8 | 286.1 | 320.2 | |