
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,923.6 | 3,514.9 | 4,434.8 | 4,753.9 | 5,571.7 | 10,325.7 | |
COGS | 2,021.3 | 2,515.1 | 3,112.5 | 3,350.9 | 3,978 | 7,328.9 | |
Gross Profit | 902.3 | 999.8 | 1,322.3 | 1,403.1 | 1,593.7 | 2,996.8 | |
Operating Expenses & Income | |||||||
Operating Income | 429.5 | 665.2 | 600.7 | 657.8 | 712.1 | 1,369.8 | |
Total Operating Expenses | 472.8 | 334.7 | 721.6 | 745.3 | 881.6 | 1,626.9 | |
R&D Expenses | 70.77 | 80.28 | 111.7 | 115.7 | 117 | 232.6 | |
Selling General & Admin Expenses | 228.7 | 264 | 293.5 | 306.7 | 395.9 | 702.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (236.2) | (224.1) | (176) | (182.1) | (116.5) | (171.1) | |
Interest Income | 253.4 | 206.2 | 26.85 | 115.9 | 94.15 | 210.1 | |
Income Tax Expense | 100.7 | 122.9 | 187.2 | 248.1 | 204.1 | 452.3 | |
Net Income | |||||||
Net Income | 72.22 | 293.8 | 196.5 | 242.6 | 373.1 | 615.7 | |
Supplemental | |||||||
EBIT | 412.3 | 644.6 | 583.8 | 657.8 | 718.7 | 1,376.5 | |
EBITDA | 765.3 | 995.7 | 950.1 | 976.9 | 1,022.5 | 1,999.4 | |