
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,444.6 | 4,842.8 | 5,278.5 | 5,686.9 | 6,022.8 | 6,134 | |
COGS | 2,540.1 | 3,698.7 | 4,270 | 4,536.7 | 4,677.7 | 4,745.6 | |
Gross Profit | 904.5 | 1,144.1 | 1,008.4 | 1,150.2 | 1,345.1 | 1,388.4 | |
Operating Expenses & Income | |||||||
Operating Income | 479.4 | 591.8 | 411.2 | 476.6 | 691.1 | 751.2 | |
Total Operating Expenses | 425.1 | 552.3 | 597.2 | 673.6 | 5,331.7 | 3,015.2 | |
R&D Expenses | 151.3 | 208.3 | 233.4 | 247.2 | 253.2 | 247.5 | |
Selling General & Admin Expenses | 130.9 | 172.5 | 185.5 | 232.6 | 139.6 | 412 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.55) | (47.48) | (62.4) | (65.31) | (63.98) | (60.05) | |
Interest Income | 0.84608 | 4.180426 | 12.28 | 25.15 | 26.48 | 25.39 | |
Income Tax Expense | 50.18 | 55.99 | 50.6 | 56.48 | - | 45.05 | |
Net Income | |||||||
Net Income | 417.6 | 525.7 | 362.5 | 426.3 | 496.6 | 520.7 | |
Supplemental | |||||||
EBIT | 501.6 | 616.8 | 420.3 | 475.7 | - | - | |
EBITDA | 633.2 | 824.2 | 703.9 | 821.2 | - | - | |