
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,833.6 | 5,393.5 | 6,160.6 | 7,203.3 | 7,722.3 | 7,805.9 | |
COGS | 3,738.2 | 4,185.3 | 4,760.7 | 5,487.1 | 5,987.8 | 6,073.5 | |
Gross Profit | 1,095.4 | 1,208.2 | 1,399.9 | 1,716.1 | 1,734.5 | 1,732.4 | |
Operating Expenses & Income | |||||||
Operating Income | 673.1 | 693 | 759.2 | 867.8 | 1,046.1 | 941.3 | |
Total Operating Expenses | 422.3 | 515.3 | 640.7 | 848.3 | 6,676.2 | 3,943.7 | |
R&D Expenses | 9.053594 | 18.33 | 31.64 | 40.85 | 50 | 56.06 | |
Selling General & Admin Expenses | 330.1 | 357.2 | 394.8 | 479.5 | 177.6 | 748.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.86) | (61.73) | (47.3) | (83.72) | (82.67) | (79.57) | |
Interest Income | 18.34 | 15.95 | 12.25 | 9.559364 | 4.826966 | 24.75 | |
Income Tax Expense | 139.6 | 128.8 | 161.9 | 186 | - | 77.06 | |
Net Income | |||||||
Net Income | 472.5 | 494.3 | 521.1 | 575.3 | 558 | 561 | |
Supplemental | |||||||
EBIT | 686.9 | 723.8 | 823.3 | 936.2 | - | - | |
EBITDA | 875.7 | 946.6 | 1,094.7 | 1,235.4 | - | - | |