
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,419.7 | 1,834.3 | 2,572.2 | 3,002 | 3,487.4 | 3,707.6 | |
COGS | 927.9 | 1,136.9 | 1,546.9 | 1,823.1 | 2,061.5 | 2,205.3 | |
Gross Profit | 491.8 | 697.4 | 1,025.3 | 1,178.9 | 1,426 | 1,502.3 | |
Operating Expenses & Income | |||||||
Operating Income | 331.2 | 514.6 | 832 | 872.2 | 1,006 | 1,064 | |
Total Operating Expenses | 183.2 | 210.9 | 194.4 | 306.8 | 420 | 438.3 | |
R&D Expenses | 86.12 | 99.47 | 127.2 | 145.2 | 174.4 | 182.4 | |
Selling General & Admin Expenses | 68.13 | 80.45 | 115.9 | 109.4 | 247 | 139.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.533) | (12.67) | (19.97) | (28.84) | (26.26) | (25.66) | |
Interest Income | 1.567 | 3.434 | 10.14 | 18.47 | 19.37 | 15.9 | |
Income Tax Expense | 51.59 | 64.92 | 178.8 | 191.3 | 201.4 | 215.6 | |
Net Income | |||||||
Net Income | 234.1 | 313 | 562.3 | 669.6 | 740.8 | 786.9 | |
Supplemental | |||||||
EBIT | 331.2 | 514.6 | 854.5 | 949.1 | 1,006 | 931.1 | |
EBITDA | 500 | 748.9 | 1,133.3 | 1,304.5 | 1,415.3 | 1,355.2 | |