
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,080.1 | 7,165.2 | 6,687.9 | 6,763.3 | 7,705.3 | 7,999.1 | |
COGS | 3,173 | 6,016.4 | 5,642.6 | 6,052.5 | 6,111 | 6,203.4 | |
Gross Profit | 907.1 | 1,148.7 | 1,045.3 | 710.8 | 1,594.3 | 1,795.7 | |
Operating Expenses & Income | |||||||
Operating Income | 512.7 | 768.8 | 471.6 | 137.1 | 684 | 745 | |
Total Operating Expenses | 394.4 | 379.9 | 573.6 | 573.7 | 910.3 | 3,279.1 | |
R&D Expenses | 160.2 | 337.5 | 354.3 | 321.3 | 496.4 | 542.5 | |
Selling General & Admin Expenses | 143.4 | 143.8 | 184.3 | 193.9 | 165.7 | 349.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (77.72) | (68.88) | (48.4) | (43.48) | (79.49) | (99.15) | |
Interest Income | 12.72 | 39.56 | 71.87 | 70.9 | 88.74 | 69.66 | |
Income Tax Expense | 58.49 | 62.11 | 50.08 | 20.78 | 62.39 | 40.66 | |
Net Income | |||||||
Net Income | 453.1 | 702.7 | 563.7 | 291 | 705.6 | 737.9 | |
Supplemental | |||||||
EBIT | 590 | 835.6 | 665.4 | 358.4 | 684 | - | |
EBITDA | 655.6 | 927.3 | 803.4 | 519.3 | 923.1 | - | |