

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,025.6 | 4,882.7 | 5,113.7 | 4,034 | 3,807.6 | 4,459.8 | |
COGS | 2,290.2 | 3,807.1 | 3,520 | 2,845 | 2,874.9 | 3,242 | |
Gross Profit | 735.4 | 1,075.6 | 1,593.7 | 1,189 | 932.7 | 1,217.9 | |
Operating Expenses & Income | |||||||
Operating Income | 329.1 | (121.7) | 859 | 626 | 589 | 716.3 | |
Total Operating Expenses | 485.7 | 604.4 | 735 | 563 | 331.9 | 501.5 | |
R&D Expenses | 33.62 | 39.27 | 30.96 | 32.33 | 31.9 | - | |
Selling General & Admin Expenses | 191.8 | 242.3 | 333 | 351 | 251.2 | 313 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (175) | (118.7) | (126) | (27.88) | (79.81) | - | |
Interest Income | 21.76 | 7.8 | 0.729 | 1.817 | 0.729 | - | |
Income Tax Expense | 88.91 | 112.9 | 269 | 143 | 163.9 | 163 | |
Net Income | |||||||
Net Income | 34.76 | (366.4) | 495.9 | 452 | 353.9 | 475.3 | |
Supplemental | |||||||
EBIT | 277.1 | (122.3) | 993 | 605 | 622.5 | 688.3 | |
EBITDA | 446.9 | 110 | 1,196.4 | 854 | 819.4 | 944.4 | |