
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,245.3 | 4,466.8 | 5,174.3 | 6,423.2 | 7,153.8 | 7,188.9 | |
COGS | 3,488.8 | 3,538.8 | 4,058.8 | 5,198.8 | 5,780.8 | 5,838.4 | |
Gross Profit | 756.5 | 928.1 | 1,115.5 | 1,224.4 | 1,373 | 1,350.5 | |
Operating Expenses & Income | |||||||
Operating Income | 379.1 | 494.7 | 494.8 | 547.8 | 523.6 | 438 | |
Total Operating Expenses | 377.5 | 433.4 | 620.7 | 676.6 | 6,630.2 | 3,752.7 | |
R&D Expenses | 207.5 | 244.4 | 308.4 | 352 | 390.9 | 412.6 | |
Selling General & Admin Expenses | 126.7 | 168.3 | 213.3 | 285.1 | 178.9 | 475.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.26834) | (3.964392) | (6.51403) | (11.68) | (11.44) | (10.98) | |
Interest Income | 21.61 | 25.7 | 44.04 | 44.77 | 52.92 | 49.31 | |
Income Tax Expense | 39.32 | 52.25 | 54.53 | 75.71 | - | 19.15 | |
Net Income | |||||||
Net Income | 341.5 | 437.6 | 440.9 | 464.9 | 422.4 | 344.3 | |
Supplemental | |||||||
EBIT | 382.7 | 498.8 | 501.4 | 557.6 | - | - | |
EBITDA | 443.9 | 599.5 | 632.4 | 740.6 | - | - | |