

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,937.9 | 8,872.4 | 9,628.1 | 11,908 | 12,129.8 | 12,446.4 | |
COGS | 6,142.4 | 5,939.4 | 6,328 | 7,500.8 | 8,432.4 | 8,634.4 | |
Gross Profit | 2,795.5 | 2,933.1 | 3,300.1 | 4,407.3 | 3,697.4 | 3,812 | |
Operating Expenses & Income | |||||||
Operating Income | 72.68 | (353.8) | (82.16) | 1,113.4 | 815.1 | 854.4 | |
Total Operating Expenses | 2,722.8 | 3,286.9 | 3,382.2 | 3,293.8 | 2,882.3 | 2,957.6 | |
R&D Expenses | 1,125.4 | 1,255.1 | 1,185 | 909.9 | - | - | |
Selling General & Admin Expenses | 1,597.4 | 2,031.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (228.5) | (96) | - | - | (0.268) | (0.516) | |
Interest Income | 0.035 | 0.036 | 0.035 | 0.261 | 3.302 | - | |
Income Tax Expense | 115.1 | 107 | (104.3) | 262.7 | 270.9 | 242.8 | |
Net Income | |||||||
Net Income | 200.7 | (357.8) | 136.7 | 892.4 | 598.1 | 722.3 | |
Supplemental | |||||||
EBIT | 315.8 | (250.8) | 32.46 | 1,155.1 | 869.3 | 965.6 | |
EBITDA | 388.8 | (170.4) | 135.2 | 1,248.7 | 973.5 | 1,094.2 | |