
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,611.7 | 4,316.5 | 3,801.3 | 3,147.5 | 3,166.6 | 3,345.5 | |
COGS | 2,841 | 3,264.4 | 2,358 | 1,896 | 2,101.9 | 2,253.7 | |
Gross Profit | 770.7 | 1,052.2 | 1,443.3 | 1,251.5 | 1,064.7 | 1,091.8 | |
Operating Expenses & Income | |||||||
Operating Income | 224.2 | 275.8 | 773.9 | 513.8 | 408.4 | 423.9 | |
Total Operating Expenses | 546.5 | 776.4 | 669.4 | 737.7 | 656.3 | 1,274.2 | |
R&D Expenses | 246.6 | 272.3 | 276.4 | 276.6 | 276.7 | 282.3 | |
Selling General & Admin Expenses | 198.8 | 234.5 | 242.7 | 230.5 | 99.46 | 403.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.46) | (20.02) | (3.911071) | (4.705346) | (5.016296) | (2.998975) | |
Interest Income | 18.09 | 22.2 | 34.85 | 61.06 | 58.46 | 48.14 | |
Income Tax Expense | 18.26 | 13.44 | 16.67 | (21.57) | 24.94 | 25.9 | |
Net Income | |||||||
Net Income | 200.7 | 44.72 | 755 | 234.2 | 468.8 | 419.1 | |
Supplemental | |||||||
EBIT | 141 | 251.5 | 655.7 | 519 | 408.4 | - | |
EBITDA | 169.9 | 296.2 | 702.2 | 550.5 | 456.1 | - | |