
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,391 | 6,837.9 | 8,074.2 | 8,781.4 | 9,112.2 | 9,142.9 | |
COGS | 4,375.8 | 5,438.3 | 6,317.3 | 6,609.4 | 6,621.2 | 6,631.5 | |
Gross Profit | 1,015.3 | 1,399.6 | 1,756.9 | 2,172 | 2,490.9 | 2,511.4 | |
Operating Expenses & Income | |||||||
Operating Income | 377.2 | 622.6 | 944.2 | 1,207.2 | 1,606.1 | 1,561.6 | |
Total Operating Expenses | 638.1 | 777 | 812.7 | 964.9 | 7,506.1 | 4,367.7 | |
R&D Expenses | 213.9 | 297.6 | 383.7 | 456 | 490.5 | 490.8 | |
Selling General & Admin Expenses | 229.4 | 303.6 | 329.5 | 350 | 180.3 | 485 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120.1) | (120) | (76.56) | (66.36) | (82) | (89.71) | |
Interest Income | 7.690158 | 17.76 | 30.58 | 27.08 | 29.84 | 26.48 | |
Income Tax Expense | 25.01 | 32.78 | 98.49 | 146.6 | - | 85.17 | |
Net Income | |||||||
Net Income | 326.3 | 582.1 | 816.4 | 1,023.9 | 1,261.5 | 1,269.6 | |
Supplemental | |||||||
EBIT | 455.8 | 668.1 | 960.1 | 1,253 | - | - | |
EBITDA | 905.9 | 1,210.1 | 1,625.2 | 1,980.8 | - | - | |