
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,308.2 | 5,623.3 | 7,491.5 | 9,043.8 | 10,892.6 | 10,860.6 | |
COGS | 2,779.3 | 3,759.4 | 5,249.5 | 6,669.9 | 8,519.2 | 8,505.1 | |
Gross Profit | 1,528.9 | 1,863.9 | 2,242 | 2,373.9 | 2,373.4 | 2,355.5 | |
Operating Expenses & Income | |||||||
Operating Income | 437.5 | 547 | 665.6 | 458.7 | 376.8 | 372.5 | |
Total Operating Expenses | 1,091.4 | 1,317 | 1,576.4 | 1,915.3 | 1,996.6 | 1,983 | |
R&D Expenses | 139.7 | 168.4 | 184.5 | 261.7 | - | - | |
Selling General & Admin Expenses | 951.7 | 1,148.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.23) | (0.361) | (1.014) | - | - | - | |
Interest Income | 0.004 | 0.003 | 0.007 | 0.042 | 0.084 | - | |
Income Tax Expense | 123.3 | 143.5 | 81.3 | 106.3 | 93.33 | 105.3 | |
Net Income | |||||||
Net Income | 326.9 | 423.9 | 269 | 355.5 | 263.8 | 282.2 | |
Supplemental | |||||||
EBIT | 450.2 | 567.4 | 350.3 | 461.8 | 357.1 | 385.3 | |
EBITDA | 480.2 | 586.4 | 375.8 | 505.3 | 415.2 | 443.3 | |