

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,253.8 | 2,441.9 | 2,189 | 2,070.8 | 1,950 | 4,020.8 | |
COGS | 1,524.2 | 1,728 | 1,594 | 1,100.3 | 1,284 | 2,426.6 | |
Gross Profit | 1,012.8 | 713.9 | 870.3 | 970.5 | 665.7 | 1,636.1 | |
Operating Expenses & Income | |||||||
Operating Income | 640.3 | 602.8 | 492.6 | 539.1 | 553.4 | 1,092.5 | |
Total Operating Expenses | 372.5 | 111.1 | 377.7 | 431.4 | 112.3 | 543.6 | |
R&D Expenses | 46.29 | 46.65 | 46.16 | 48.49 | 48.28 | - | |
Selling General & Admin Expenses | 26.66 | 27.81 | 30.05 | 32.82 | 30.45 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.239) | (1.429) | (1.764) | (1.908) | (1.476) | (3.384) | |
Interest Income | 0.6 | 3.844 | 5.16 | 8.475 | 2.852 | 25.67 | |
Income Tax Expense | 88.48 | 71.69 | 30.73 | 82.91 | 93 | 175.9 | |
Net Income | |||||||
Net Income | 550.3 | 532.1 | 457.6 | 460.8 | 467 | 927.3 | |
Supplemental | |||||||
EBIT | 642.6 | 608 | 492.7 | 550.9 | 553.4 | 1,104.3 | |
EBITDA | 698 | 658.4 | 542.4 | 603.5 | 608.7 | 1,212.2 | |