
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,156.8 | 4,941.6 | 5,324 | 5,481 | 5,171.6 | 5,171.9 | |
COGS | 3,053.3 | 3,630.9 | 3,954.8 | 4,016.9 | 3,975.5 | 4,023.9 | |
Gross Profit | 1,103.5 | 1,310.7 | 1,369.3 | 1,464.1 | 1,196.2 | 1,148 | |
Operating Expenses & Income | |||||||
Operating Income | 600.3 | 791.4 | 826.2 | 864 | 394 | 348.1 | |
Total Operating Expenses | 503.2 | 519.3 | 543.1 | 600 | 802.2 | 1,827 | |
R&D Expenses | 151.9 | 618.4 | 724.9 | 615.1 | 171.6 | 153.4 | |
Selling General & Admin Expenses | 320.1 | 407.8 | 428.5 | 436.3 | 476.9 | 489 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.7) | (10.09) | (5.769932) | (4.812875) | (1.608993) | (1.962949) | |
Interest Income | 22.3 | 43.58 | 93.78 | 81.26 | 33.18 | 69.83 | |
Income Tax Expense | 80.71 | 102.3 | 114.5 | 113.4 | 46.77 | 19.7 | |
Net Income | |||||||
Net Income | 487.6 | 688.4 | 726.6 | 750.3 | 334.4 | 314.2 | |
Supplemental | |||||||
EBIT | 578.3 | 644.2 | 706.8 | 776.6 | 459.9 | - | |
EBITDA | 1,016.3 | 1,144.2 | 1,198.8 | 1,299.5 | 1,082 | - | |