
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,575.4 | 5,286 | 4,933.2 | 6,182.9 | 9,908.2 | 11,873.8 | |
COGS | 2,699.5 | 4,112.7 | 3,625.1 | 4,395.9 | 7,412.2 | 9,071 | |
Gross Profit | 875.9 | 1,173.2 | 1,308 | 1,787 | 2,496 | 2,802.8 | |
Operating Expenses & Income | |||||||
Operating Income | (327.1) | (8.843) | 122.3 | 361.7 | 879.9 | 1,106.6 | |
Total Operating Expenses | 1,203 | 1,182.1 | 1,185.7 | 1,421.2 | 1,616.1 | 1,696.2 | |
R&D Expenses | 633.6 | 593.9 | 625.1 | 719.2 | 768.7 | 615.8 | |
Selling General & Admin Expenses | 465.6 | 471.2 | 433.1 | 559.5 | 715.1 | 559.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.871) | (5.524) | (9.486) | (9.677) | (10.04) | (9.408) | |
Interest Income | 9.55 | 24.11 | 98.76 | 73.74 | 55.23 | 35.94 | |
Income Tax Expense | 201.5 | 32.7 | 59.45 | 121.8 | 200.3 | 229.4 | |
Net Income | |||||||
Net Income | 684.1 | 135.4 | 274.6 | 545.5 | 787.8 | 1,098 | |
Supplemental | |||||||
EBIT | 931.9 | 211.4 | 311.5 | 649.5 | 879.9 | - | |
EBITDA | 1,146.9 | 423.3 | 528.1 | 889.2 | 1,135.3 | 1,376.4 | |