

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,351.1 | 3,569.6 | 3,386.8 | 2,948.1 | 2,753.5 | 2,721.9 | |
COGS | 1,265.6 | 2,033 | 2,849.3 | 1,427.6 | 1,322.9 | - | |
Gross Profit | 1,085.5 | 1,536.6 | 537.5 | 1,520.5 | 1,430.6 | 1,506.9 | |
Operating Expenses & Income | |||||||
Operating Income | 149.5 | 347.6 | 336.4 | 363.2 | 274.1 | 232.5 | |
Total Operating Expenses | 936 | 1,199.8 | 201.1 | 1,157.3 | 1,156.5 | 1,895.6 | |
R&D Expenses | 25.32 | 33.4 | 34.8 | 34.1 | 35.6 | 8.416 | |
Selling General & Admin Expenses | 270.7 | 235.4 | 213.9 | 204.1 | 196.9 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.67) | (37.2) | (44.9) | (38.4) | (36.79) | (26.01) | |
Interest Income | 5.97788 | 4.6 | 12.6 | 18.2 | 14.7 | - | |
Income Tax Expense | 24.79 | 68.5 | 80.7 | 73.6 | 55.8 | 46.33 | |
Net Income | |||||||
Net Income | 95.03 | 231.7 | 199.1 | 249.4 | 181.2 | 145.1 | |
Supplemental | |||||||
EBIT | 151.6 | 345.4 | 336.4 | 374.7 | 274.1 | 235 | |
EBITDA | 327.6 | 555.7 | 540 | 561.5 | 474.4 | 452.7 | |