
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,772.1 | 3,355 | 3,912.5 | 3,592 | 4,192.9 | 4,430 | |
COGS | 2,097.5 | 2,547.3 | 3,021.3 | 2,863.2 | 3,606.7 | 3,867 | |
Gross Profit | 674.6 | 807.7 | 891.2 | 728.8 | 586.2 | 563 | |
Operating Expenses & Income | |||||||
Operating Income | 465.6 | 549.8 | 596.9 | 489.4 | 311 | 278.6 | |
Total Operating Expenses | 209 | 257.9 | 294.3 | 239.4 | 3,881.9 | 2,557.2 | |
R&D Expenses | 90.12 | 124.2 | 129.3 | 118 | 123.3 | 125.2 | |
Selling General & Admin Expenses | 68.45 | 81.36 | 101.6 | 123.6 | 46.06 | 176.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.91) | (18.38) | (10.05) | (2.540211) | (2.553104) | (1.07582) | |
Interest Income | 0.318402 | 0.955374 | 17.13 | 12.66 | 9.085784 | 2.085589 | |
Income Tax Expense | 83.58 | 102.2 | 110.1 | 82.81 | - | 5.605156 | |
Net Income | |||||||
Net Income | 385.6 | 447.2 | 496.6 | 424.9 | 234.4 | 207.2 | |
Supplemental | |||||||
EBIT | 486 | 567.7 | 615.8 | 508.2 | - | - | |
EBITDA | 573.7 | 674.6 | 748.5 | 697.2 | - | - | |