
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,490.6 | 3,788.6 | 3,971.1 | 4,873.4 | 6,527.8 | 7,309.8 | |
COGS | 2,421.2 | 2,541.2 | 2,571.3 | 3,430.9 | 4,964.5 | 5,792.3 | |
Gross Profit | 1,069.4 | 1,247.5 | 1,399.8 | 1,442.5 | 1,563.3 | 1,517.5 | |
Operating Expenses & Income | |||||||
Operating Income | 195.2 | 268.5 | 306.9 | 293.3 | 355.7 | 297.4 | |
Total Operating Expenses | 917.7 | 1,005.1 | 1,399.8 | 1,149.2 | 1,207.6 | 1,220.1 | |
R&D Expenses | 182.2 | 199.9 | 233.9 | 233.1 | 249.8 | 252.6 | |
Selling General & Admin Expenses | 149.4 | 152.3 | 151 | 155.9 | 157.1 | 157.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.27) | (20.66) | (40.07) | (46.22) | (43.44) | (38.88) | |
Interest Income | 3.963 | 4.608 | 6.942 | 7.446 | 10.31 | 10.27 | |
Income Tax Expense | 33.66 | 55.87 | 62.92 | 69.73 | 72.92 | 61.89 | |
Net Income | |||||||
Net Income | 149.2 | 192.1 | 251.8 | 282 | 302.6 | 254.3 | |
Supplemental | |||||||
EBIT | 188.2 | 289.6 | 354.8 | 375.6 | 419 | 281.7 | |
EBITDA | 249.6 | 363.6 | 436.2 | 484.2 | 544.3 | 408 | |