
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,602 | 2,888.2 | 2,885.6 | 3,094.6 | 3,568.6 | 4,052 | |
COGS | 2,496.1 | 2,044.5 | 2,103.8 | 2,172.1 | 2,502.1 | 2,826 | |
Gross Profit | 1,105.9 | 843.6 | 781.8 | 922.5 | 1,066.6 | 1,226 | |
Operating Expenses & Income | |||||||
Operating Income | 832.5 | 151.8 | 41.83 | 164.1 | 241.6 | 331.3 | |
Total Operating Expenses | 645.5 | 600.8 | 781.8 | 758.4 | 827.9 | 894.7 | |
R&D Expenses | 372.7 | 338.9 | 444.2 | 445.4 | 472.6 | 571.9 | |
Selling General & Admin Expenses | 108.7 | 96.46 | 109.5 | 113.4 | 140.7 | 169.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.555) | (12.86) | (25.3) | (26.42) | (24.94) | (30.76) | |
Interest Income | 0.322 | 5.992 | 46.26 | 44.52 | 25.57 | 14.51 | |
Income Tax Expense | 76.2 | 31.69 | 19.4 | 50.97 | 28.96 | 134 | |
Net Income | |||||||
Net Income | 750.9 | 107.9 | 209.2 | 275.6 | 550.9 | 1,111 | |
Supplemental | |||||||
EBIT | 832.1 | 152.4 | 251.8 | 372.3 | 241.6 | - | |
EBITDA | 924.8 | 267 | 435.4 | 543.7 | 412 | 573.4 | |