

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,158.8 | 1,362.5 | 2,380.1 | 3,105.9 | 3,316.6 | 4,429.5 | |
COGS | 697.5 | 841.1 | 1,560.5 | 1,889.7 | 2,051.1 | 2,927.1 | |
Gross Profit | 461.3 | 521.3 | 819.5 | 1,216.2 | 1,265.5 | 1,502.5 | |
Operating Expenses & Income | |||||||
Operating Income | 140.5 | 151.2 | (195.4) | 142.4 | 116.3 | (96.53) | |
Total Operating Expenses | 326 | 372.7 | 780.1 | 814.1 | 851.2 | 1,230.7 | |
R&D Expenses | 117.2 | 139.2 | 339.1 | 330.1 | 377.1 | 442.7 | |
Selling General & Admin Expenses | 208.8 | 233.5 | 441 | 484 | 474.1 | 513.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.35) | (22.42) | (89.41) | (59.9) | (121.3) | (224.8) | |
Interest Income | 18.35 | 23.72 | - | - | - | - | |
Income Tax Expense | 34.19 | 21.3 | 3.101 | 55.04 | 47.05 | (14.23) | |
Net Income | |||||||
Net Income | 88 | 107.5 | (67.03) | 297.6 | 234.8 | 8.868 | |
Supplemental | |||||||
EBIT | 140.5 | 151.2 | (195.4) | 142.4 | 116.3 | (96.53) | |
EBITDA | 221.3 | 243.6 | 25.48 | 412.5 | 403.1 | 366.7 | |