

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,126.7 | 5,445.5 | 5,242.2 | 5,384.6 | 7,778 | 8,057.7 | |
COGS | 2,445.2 | 3,220.9 | 3,217.3 | 3,460 | 5,314.7 | 5,555.4 | |
Gross Profit | 1,681.6 | 2,224.6 | 2,025 | 1,924.6 | 2,463.3 | 2,502.4 | |
Operating Expenses & Income | |||||||
Operating Income | 654.2 | 771.2 | 428 | 445.5 | 503.5 | 557.7 | |
Total Operating Expenses | 1,027.3 | 1,453.3 | 1,597 | 1,479.1 | 7,274.5 | 4,921.3 | |
R&D Expenses | 512.8 | 846.8 | 950.6 | 1,028.2 | 1,210.6 | 1,208.9 | |
Selling General & Admin Expenses | 406.5 | 479.8 | 492 | 478 | 217.2 | 909.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.29) | (24.92) | (7.377248) | (9.944559) | (7.584018) | (7.734168) | |
Interest Income | 26.68 | 43.68 | 80.23 | 62.85 | 49.15 | 34.14 | |
Income Tax Expense | 12.13 | 39.65 | 29.11 | 38.09 | - | 20.99 | |
Net Income | |||||||
Net Income | 647.3 | 768.8 | 466.2 | 407.5 | 450.1 | 459.9 | |
Supplemental | |||||||
EBIT | 565.2 | 624.7 | 204.8 | 102.2 | - | - | |
EBITDA | 661.4 | 779.4 | 464.2 | 176.6 | - | - | |