
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,644.2 | 3,736.4 | 5,187 | 4,621.3 | 5,395.1 | 10,383.2 | |
COGS | 2,343.2 | 2,450.7 | 3,401.3 | 3,179.2 | 3,641.2 | 7,115 | |
Gross Profit | 1,301 | 1,285.8 | 1,785.7 | 1,442.1 | 1,753.8 | 3,268.2 | |
Operating Expenses & Income | |||||||
Operating Income | 919.4 | 971.3 | 1,309.8 | 617.5 | 874.7 | 1,431.9 | |
Total Operating Expenses | 382.8 | 314.4 | 475.5 | 824.6 | 879.1 | 1,836.3 | |
R&D Expenses | 1.753 | 3.161895 | 14.93 | 31.73 | 31.57 | 62.45 | |
Selling General & Admin Expenses | 127.1 | 94.69 | 136 | 479.5 | 482.1 | 756.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.672) | (4.034264) | (3.357176) | (4.045251) | (3.635) | (104.2) | |
Interest Income | 1.353 | 4.034264 | 3.357176 | 20.57 | 18.73 | 22.1 | |
Income Tax Expense | 143.2 | 164.2 | 195.6 | 133.5 | 176 | 316.7 | |
Net Income | |||||||
Net Income | 755.8 | 842.6 | 1,035.9 | 443.7 | 804.9 | 1,357.5 | |
Supplemental | |||||||
EBIT | 924.3 | 1,003.5 | 1,245.3 | 588.4 | 852.1 | - | |
EBITDA | 950.2 | 1,009 | 1,306.3 | 672.4 | 951.1 | 1,470.4 | |