
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,205.7 | 4,265.2 | 5,957.3 | 6,746 | 7,413.2 | 7,651.4 | |
COGS | 2,403.2 | 3,113 | 4,277 | 4,897.3 | 5,206.1 | 5,428.9 | |
Gross Profit | 802.5 | 1,152.2 | 1,680.3 | 1,848.7 | 2,207.1 | 2,222.4 | |
Operating Expenses & Income | |||||||
Operating Income | 340.4 | 741.1 | 1,064.8 | 1,092 | 1,343.6 | 1,396.9 | |
Total Operating Expenses | 462.1 | 411.2 | 615.4 | 756.7 | 6,069.6 | 3,733.2 | |
R&D Expenses | 184.4 | 205.2 | 280.5 | 348.2 | 371.5 | 384.6 | |
Selling General & Admin Expenses | 206.3 | 228.6 | 313 | 351 | 151.4 | 159.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.698) | (56.6) | (109.5) | (126.3) | (109.3) | (106) | |
Interest Income | 23.96 | 57.14 | 103.3 | 123.9 | 122.1 | 89.63 | |
Income Tax Expense | 26.07 | 68.17 | 138.9 | 119.3 | - | 93.88 | |
Net Income | |||||||
Net Income | 309.9 | 648.5 | 913.4 | 939.5 | 1,171.5 | 1,133.2 | |
Supplemental | |||||||
EBIT | 344.8 | 612.5 | 959 | 1,048.5 | - | - | |
EBITDA | 650 | 975 | 1,424.6 | 1,639.5 | - | - | |