
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,782.3 | 4,259.2 | 4,737.8 | 6,862.3 | 8,611.5 | 8,466.4 | |
COGS | 2,811.2 | 2,943.2 | 3,261 | 4,705.6 | 5,945.6 | 5,787.7 | |
Gross Profit | 971.2 | 1,316 | 1,476.8 | 2,156.7 | 2,665.9 | 2,678.7 | |
Operating Expenses & Income | |||||||
Operating Income | 418.4 | 654.3 | 758.3 | 1,063.5 | 1,445.2 | 1,345.8 | |
Total Operating Expenses | 552.8 | 661.7 | 718.5 | 1,093.2 | 7,166.3 | 4,246.8 | |
R&D Expenses | 95.96 | 127.9 | 190.3 | 248.9 | 344.2 | 362.9 | |
Selling General & Admin Expenses | 360 | 384.1 | 409.4 | 501.5 | 442.3 | 257.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.33) | (36.34) | (53.67) | (80.52) | (91.15) | (94.99) | |
Interest Income | 3.258844 | 8.471161 | 0.0105 | 38.89 | 29.38 | (17.96) | |
Income Tax Expense | 66.06 | 107.8 | 139.3 | 210 | - | 129.7 | |
Net Income | |||||||
Net Income | 334.8 | 524.8 | 579.5 | 871.6 | 1,000.3 | 1,006.7 | |
Supplemental | |||||||
EBIT | 419.5 | 690 | 793.1 | 1,132.2 | - | - | |
EBITDA | 574.4 | 852.4 | 1,003.9 | 1,412.3 | - | - | |