

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,455.3 | 7,400 | 8,045 | 7,825.7 | 7,861.6 | 7,888.4 | |
COGS | 3,220 | 5,082.4 | 5,363.2 | 5,230.8 | 5,116.9 | 5,138.3 | |
Gross Profit | 1,235.3 | 2,317.6 | 2,681.9 | 2,594.9 | 2,744.7 | 2,750.2 | |
Operating Expenses & Income | |||||||
Operating Income | 246.7 | 1,108.7 | 1,156.3 | 729.7 | 635.7 | 633.3 | |
Total Operating Expenses | 956.5 | 1,226 | 1,525.5 | 1,865.2 | 2,109 | 2,116.8 | |
R&D Expenses | 487 | 588.2 | 632.7 | 826 | 816.3 | 812.9 | |
Selling General & Admin Expenses | 169.2 | 243.8 | 396.5 | 518.3 | 606.7 | 600.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.91) | (24.04) | (26.61) | (30.98) | (40) | (44.49) | |
Interest Income | 0.745 | 3.368 | 23.88 | 44.42 | 40.34 | 32.35 | |
Income Tax Expense | 42.58 | 214.8 | 292 | 281.4 | 230.8 | 258.8 | |
Net Income | |||||||
Net Income | 222.9 | 761.3 | 899.2 | 695.2 | 464.8 | 366.8 | |
Supplemental | |||||||
EBIT | 295.6 | 1,044.2 | 1,250.1 | 1,029.8 | 635.7 | 568 | |
EBITDA | 392.8 | 1,153 | 1,365.6 | 1,181 | 792.5 | 725.3 | |