
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,432 | 5,106.1 | 4,325.1 | 3,779.7 | 6,173.6 | 6,939.8 | |
COGS | 3,412 | 4,252.2 | 3,324.1 | 2,652.3 | 4,254.3 | 4,626.3 | |
Gross Profit | 1,019.9 | 853.9 | 1,001 | 1,127.4 | 1,919.2 | 2,313.5 | |
Operating Expenses & Income | |||||||
Operating Income | 673.3 | 523 | 476.8 | 507.7 | 1,263.3 | 1,517.6 | |
Total Operating Expenses | 346.7 | 330.9 | 524.2 | 619.7 | 655.9 | 1,955.4 | |
R&D Expenses | 181.3 | 215.3 | 255.6 | 182 | 288.2 | 335.5 | |
Selling General & Admin Expenses | 98.66 | 115 | 149.1 | 219 | 338 | 409.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.62) | (34.75) | (32.13) | (16.93) | (32.2) | (32.69) | |
Interest Income | 9.25183 | 12.79 | 34.63 | 47.33 | 86.05 | 47.28 | |
Income Tax Expense | 96.96 | 73.59 | 59.57 | 41.88 | 162.5 | 115.3 | |
Net Income | |||||||
Net Income | 577.4 | 450.3 | 425.2 | 473.9 | 1,103.3 | 1,307 | |
Supplemental | |||||||
EBIT | 697 | 558.6 | 516.9 | 532.7 | 1,298 | - | |
EBITDA | 751.3 | 623.2 | 601.9 | 656.6 | 1,444.9 | - | |