
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,532.9 | 3,679.9 | 4,095.8 | 5,063 | 6,048.2 | 6,147.9 | |
COGS | 2,321.7 | 2,541.6 | 2,813.4 | 3,468.1 | 4,130.5 | 4,181.2 | |
Gross Profit | 1,211.1 | 1,138.3 | 1,282.4 | 1,594.9 | 1,917.7 | 1,966.6 | |
Operating Expenses & Income | |||||||
Operating Income | 604.1 | 467.3 | 570.4 | 722.4 | 891.9 | 888 | |
Total Operating Expenses | 607 | 671 | 712 | 872.5 | 5,156.3 | 3,149.8 | |
R&D Expenses | 155.5 | 180.6 | 212.4 | 245.9 | 275.2 | 280.1 | |
Selling General & Admin Expenses | 184.7 | 190 | 215.9 | 262.5 | 282.9 | 718.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.22) | (32.24) | (39.41) | (46.51) | (49.04) | (57.27) | |
Interest Income | 5.02515 | 7.249002 | 10.92 | 6.036815 | 4.707692 | 4.139615 | |
Income Tax Expense | 81.93 | 50.1 | 75.87 | 92.59 | - | 72.24 | |
Net Income | |||||||
Net Income | 516 | 405.5 | 477.1 | 607.9 | 708.7 | 711.3 | |
Supplemental | |||||||
EBIT | 556.4 | 389.1 | 521.2 | 689.9 | - | - | |
EBITDA | 643.5 | 483.1 | 648.8 | 813.6 | - | - | |