
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,475.7 | 3,565.8 | 3,766.3 | 4,623.4 | 4,467.3 | 4,522.2 | |
COGS | 1,816 | 2,615.3 | 2,867.2 | 3,426 | 3,324.3 | 3,343.9 | |
Gross Profit | 659.7 | 950.5 | 899.1 | 1,197.4 | 1,143 | 1,178.2 | |
Operating Expenses & Income | |||||||
Operating Income | 171.4 | 318.5 | 249 | 448.9 | 448 | 436.5 | |
Total Operating Expenses | 534.1 | 632 | 634.9 | 738.5 | 695 | 723.3 | |
R&D Expenses | 239.5 | 290.4 | 316.6 | 346.8 | 324.7 | 508.8 | |
Selling General & Admin Expenses | 149.8 | 199.1 | 197.1 | 217.6 | 222.3 | 334.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.48) | (29.23) | (35.07) | (34.84) | (31.15) | (50.17) | |
Interest Income | 1.036 | 1.383 | 12.21 | 11.38 | 6.486 | 5.616 | |
Income Tax Expense | 67.4 | 141.1 | 40.74 | 89.78 | 102.1 | 127.3 | |
Net Income | |||||||
Net Income | 96.52 | 346.6 | 232.6 | 379.5 | 287.2 | 295.5 | |
Supplemental | |||||||
EBIT | 178.4 | 515.6 | 308.4 | 507.1 | 448 | 422.6 | |
EBITDA | 305.4 | 658.4 | 451.3 | 667 | 612.5 | 589.3 | |