
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,273.3 | 9,274.3 | 11,077 | 12,401.6 | 12,516.9 | 12,456.6 | |
COGS | 8,083.2 | 7,687.8 | 8,795 | 9,701.5 | 9,523.4 | 9,463.7 | |
Gross Profit | 1,190.1 | 1,586.4 | 2,282 | 2,700.1 | 2,993.5 | 2,992.9 | |
Operating Expenses & Income | |||||||
Operating Income | 116.1 | 324 | 999.7 | 1,266 | 1,450.8 | 1,499.3 | |
Total Operating Expenses | 1,074 | 1,262.4 | 1,282.3 | 1,434.2 | 11,066.2 | 6,426.8 | |
R&D Expenses | 167.2 | 390.1 | 524 | 550.5 | 619.8 | 593.5 | |
Selling General & Admin Expenses | 228.5 | 375.9 | 301.8 | 359.7 | 323.4 | 636 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.82) | (36.64) | (8.540733) | (10.01) | (1.827884) | (1.892169) | |
Interest Income | 32.63 | 42.32 | 62.97 | 68.3 | 71.74 | 50.27 | |
Income Tax Expense | 12.66 | 29.49 | 81.57 | 154.3 | - | 97.88 | |
Net Income | |||||||
Net Income | 70.77 | 212.2 | 815.7 | 1,023.2 | 1,119.8 | 1,176.3 | |
Supplemental | |||||||
EBIT | 236.4 | 287.5 | 927.8 | 1,206.9 | - | - | |
EBITDA | 719 | 745.7 | 1,311.5 | 1,569.2 | - | - | |