
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,892.9 | 7,007.8 | 7,623.3 | 9,030.3 | 9,607.4 | 9,309.7 | |
COGS | 4,523.4 | 5,374 | 5,812.1 | 6,941.2 | 7,264.6 | 6,709.8 | |
Gross Profit | 1,369.5 | 1,633.7 | 1,811.2 | 2,089 | 2,342.7 | 2,599.9 | |
Operating Expenses & Income | |||||||
Operating Income | 481.2 | 426.4 | 472.5 | 662.6 | 838.8 | 888.6 | |
Total Operating Expenses | 888.3 | 1,207.3 | 1,338.7 | 1,426.4 | 1,504 | 4,529.2 | |
R&D Expenses | 352.2 | 407.5 | 501.4 | 609.7 | 685.1 | 725.8 | |
Selling General & Admin Expenses | 328.7 | 361.8 | 414.1 | 435.4 | 274.9 | 936.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.88) | (34.15) | (28.59) | (19.12) | (17.17) | (9.051331) | |
Interest Income | 8.373135 | 9.366567 | 11.25 | 6.42792 | 5.035075 | 8.052653 | |
Income Tax Expense | 46.55 | 74.92 | 77.06 | 87.93 | 98.99 | 45.77 | |
Net Income | |||||||
Net Income | 258.3 | 152.3 | 226.9 | 340.6 | 480.1 | 515.1 | |
Supplemental | |||||||
EBIT | 302.3 | 444.8 | 497.3 | 641.8 | 838.8 | - | |
EBITDA | 452 | 604.2 | 690.5 | 769.8 | 1,072.4 | - | |