
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,579 | 5,099.1 | 3,868.3 | 4,236.3 | 5,368.6 | 5,713.7 | |
COGS | 2,671.2 | 3,740.1 | 2,953 | 3,348.3 | 3,932.5 | 4,156.6 | |
Gross Profit | 907.8 | 1,359 | 915.4 | 888 | 1,436.1 | 1,557.1 | |
Operating Expenses & Income | |||||||
Operating Income | 485.9 | 775.3 | 382.9 | 324.6 | 778.4 | 834.9 | |
Total Operating Expenses | 421.9 | 583.7 | 532.5 | 563.4 | 4,590.3 | 2,848.9 | |
R&D Expenses | 120.7 | 180.6 | 148.5 | 146.9 | 178.7 | 196.1 | |
Selling General & Admin Expenses | 168.3 | 214 | 204.9 | 233.2 | 193 | 151.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.19) | (68.27) | (65.01) | (65.82) | (68.72) | (70.45) | |
Interest Income | 1.892301 | 2.928046 | 4.318728 | 2.025137 | 5.08173 | 5.043805 | |
Income Tax Expense | 51.73 | 107.9 | 43.81 | 32.81 | - | 70.14 | |
Net Income | |||||||
Net Income | 397.9 | 649.1 | 346.5 | 265.9 | 465.8 | 521.2 | |
Supplemental | |||||||
EBIT | 522.1 | 837.8 | 446.6 | 389.4 | - | - | |
EBITDA | 682.4 | 1,038.3 | 668.6 | 628.5 | - | - | |