
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,681.7 | 2,483.1 | 3,019.1 | 2,349 | 2,181.2 | 3,784 | |
COGS | 1,137.2 | 1,421.2 | 1,721.1 | 1,214 | 1,344.3 | 2,178.4 | |
Gross Profit | 544.4 | 1,062 | 1,298.1 | 1,135 | 836.9 | 1,605.6 | |
Operating Expenses & Income | |||||||
Operating Income | 139.3 | 631.9 | 757.3 | 652.1 | 260.9 | 575.7 | |
Total Operating Expenses | 431.2 | 480.3 | 540.8 | 482.9 | 575.9 | 1,029.9 | |
R&D Expenses | 247 | 317.9 | 421.4 | 447.6 | 495.7 | 883 | |
Selling General & Admin Expenses | 388.1 | 457.7 | 532.8 | 562.7 | 607.1 | 931.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.26) | (39.47) | (42.59) | (38.31) | (20.39) | (45.06) | |
Interest Income | 26.72 | 24.1 | 56.29 | 23.29 | 9.407 | 21.14 | |
Income Tax Expense | (14.71) | 74.95 | 49.3 | 45.09 | 13.71 | 29.12 | |
Net Income | |||||||
Net Income | 125.4 | 531.4 | 686.4 | 587.5 | 235.4 | 569 | |
Supplemental | |||||||
EBIT | 141.8 | 646 | 779.1 | 617.6 | 226.6 | 535.7 | |
EBITDA | 205.6 | 720.6 | 864.4 | 637.3 | 248.8 | 609.7 | |