
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,809.4 | 4,375.5 | 5,076.2 | 6,277.7 | 6,928.5 | 7,166.8 | |
COGS | 2,923.7 | 3,231.7 | 3,696 | 4,355.3 | 4,760.8 | 4,906.5 | |
Gross Profit | 885.6 | 1,143.9 | 1,380.3 | 1,922.4 | 2,167.7 | 2,260.3 | |
Operating Expenses & Income | |||||||
Operating Income | 498.7 | 617.8 | 664.6 | 1,177.9 | 1,265.6 | 1,307.6 | |
Total Operating Expenses | 386.9 | 526.1 | 715.7 | 744.4 | 5,662.9 | 3,430 | |
R&D Expenses | 244.2 | 333.5 | 423.9 | 407.8 | 414.8 | 444 | |
Selling General & Admin Expenses | 234.7 | 358.3 | 353.8 | 365 | 249.5 | 441.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.90428) | (7.023585) | (5.565671) | (2.905512) | (1.093913) | (3.47281) | |
Interest Income | 51.05 | 79.07 | 67.66 | 56.9 | 47.12 | 33.88 | |
Income Tax Expense | 35.34 | 20.22 | 48.24 | 132.5 | - | 106.4 | |
Net Income | |||||||
Net Income | 442.2 | 576.3 | 600.2 | 1,029.8 | 1,172.4 | 1,198.2 | |
Supplemental | |||||||
EBIT | 328.8 | 368.8 | 475.2 | 1,026.6 | - | - | |
EBITDA | 639.6 | 722.4 | 883.4 | 1,520.7 | - | - | |