
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,051.6 | 7,509.6 | 8,256 | 8,094.5 | 7,506.5 | 7,449.5 | |
COGS | 5,277.1 | 5,426 | 5,505.2 | 5,228.4 | 4,693.7 | 4,591.8 | |
Gross Profit | 1,774.4 | 2,083.6 | 2,750.8 | 2,866.1 | 2,812.8 | 2,857.7 | |
Operating Expenses & Income | |||||||
Operating Income | 561.5 | 674.3 | 1,043.6 | 977.7 | 805.2 | 835 | |
Total Operating Expenses | 1,213 | 1,409.3 | 1,707.2 | 1,888.3 | 6,701.4 | 4,272.4 | |
R&D Expenses | - | 5.348206 | 42.45 | 36.14 | 42.17 | 554.2 | |
Selling General & Admin Expenses | 140.8 | 196.7 | 280.7 | 280.6 | 1,315.4 | 632.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65.98) | (62.36) | (64.03) | (81.86) | (103.7) | (110.5) | |
Interest Income | 7.01604 | 7.558461 | 11.1 | 13.64 | 11.08 | 6.824115 | |
Income Tax Expense | 150.4 | 183.1 | 257.3 | 199.6 | - | 101.1 | |
Net Income | |||||||
Net Income | 421.6 | 502.1 | 712.1 | 691.6 | 474.7 | 513.6 | |
Supplemental | |||||||
EBIT | 631.4 | 730.9 | 1,092 | 1,048.5 | - | - | |
EBITDA | 653.2 | 754.2 | 1,149.7 | 1,099.9 | - | - | |