
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,772.8 | 1,823.5 | 2,106.4 | 2,844.7 | 3,494.1 | 3,714 | |
COGS | 931.4 | 1,099.1 | 1,420.7 | 1,874.9 | 2,413.4 | 2,692.7 | |
Gross Profit | 841.4 | 724.4 | 685.7 | 969.8 | 1,080.7 | 1,021.3 | |
Operating Expenses & Income | |||||||
Operating Income | 570.5 | 372.7 | 207.1 | 610 | 623.5 | 555.2 | |
Total Operating Expenses | 270.9 | 351.7 | 478.5 | 359.8 | 2,870.6 | 1,861.7 | |
R&D Expenses | 131.6 | 212.9 | 257.2 | 271.9 | 201.6 | 198.5 | |
Selling General & Admin Expenses | 120.9 | 132.2 | 152.6 | 127 | 57.15 | 356.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.112796) | (16.33) | (32.08) | (4.825668) | (3.814179) | (44.17) | |
Interest Income | 3.561174 | 4.320384 | 3.333868 | 2.83577 | 2.72841 | 2.338295 | |
Income Tax Expense | 76.69 | 16.48 | 3.54947 | 110.4 | - | 29.63 | |
Net Income | |||||||
Net Income | 497.1 | 359.5 | 219.1 | 473 | 476.7 | 465.2 | |
Supplemental | |||||||
EBIT | 526.1 | 322.9 | 213.8 | 530.7 | - | - | |
EBITDA | 650.1 | 515.1 | 603.9 | 1,120.4 | - | - | |