
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,532.6 | 7,372.4 | 9,361.4 | 8,917.9 | 10,120.1 | 10,784.3 | |
COGS | 5,291.8 | 5,907.7 | 7,719.7 | 7,627.8 | 8,499.3 | 9,129.3 | |
Gross Profit | 1,240.7 | 1,464.7 | 1,641.7 | 1,290.1 | 1,620.8 | 1,655.1 | |
Operating Expenses & Income | |||||||
Operating Income | 397.8 | 526.5 | 623.8 | 664 | 721.4 | 734.6 | |
Total Operating Expenses | 843 | 938.3 | 1,018 | 626.1 | 9,398.7 | 6,216.5 | |
R&D Expenses | 9.706268 | 24.78 | 38.54 | 47.91 | 63.14 | 71.08 | |
Selling General & Admin Expenses | 778.6 | 619.9 | 632.8 | 601.1 | 182.7 | 646.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (186.9) | (176.8) | (188.1) | (133.6) | (124.9) | (125) | |
Interest Income | 33.77 | 30.04 | 33.74 | 51.14 | 123.5 | 133.1 | |
Income Tax Expense | 162.2 | 157.3 | 124.3 | 152.3 | - | 90.79 | |
Net Income | |||||||
Net Income | 41.45 | 146.8 | 359.1 | 402.3 | 475.5 | 487.8 | |
Supplemental | |||||||
EBIT | 197.6 | 511.5 | 708.2 | 377.5 | - | - | |
EBITDA | 481.7 | 754 | 935.2 | 618.6 | - | - | |