
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,933.1 | 6,064 | 6,592 | 7,212 | 7,524 | 7,358.8 | |
COGS | 2,970.5 | 3,850.3 | 4,109 | 4,418 | 4,665 | 4,613.2 | |
Gross Profit | 1,962.6 | 2,213.7 | 2,483 | 2,794 | 2,859 | 2,745.6 | |
Operating Expenses & Income | |||||||
Operating Income | 562.5 | 679 | 718 | 1,155 | 1,251 | 1,147.9 | |
Total Operating Expenses | 4,370.6 | 5,385 | 5,874 | 6,057 | 6,273 | 6,210.9 | |
R&D Expenses | 354.9 | 361.1 | 395 | 384 | 426 | 418.9 | |
Selling General & Admin Expenses | 436.7 | 1,107.8 | 1,266 | 1,143 | 1,063 | 1,044.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (233.8) | (444.5) | (516) | (602) | (576) | (249.4) | |
Interest Income | 11.55 | 33.86 | 62 | 44 | 34 | 9.555 | |
Income Tax Expense | 85.13 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 188.7 | 185 | 42 | 157 | 402 | 348.3 | |
Supplemental | |||||||
EBIT | 562.5 | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |