
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,299.4 | 3,640.8 | 4,213.2 | 3,505 | 3,351.4 | 3,350.9 | |
COGS | 1,882.1 | 2,066.8 | 2,278.9 | 1,835.4 | 1,445.1 | 1,339.4 | |
Gross Profit | 1,417.4 | 1,574 | 1,934.3 | 1,669.6 | 1,906.3 | 2,011.5 | |
Operating Expenses & Income | |||||||
Operating Income | 346.3 | 442.2 | 573.9 | 396.8 | 230.6 | 312.9 | |
Total Operating Expenses | 1,071.1 | 1,131.8 | 1,360.4 | 1,272.8 | 1,675.7 | 2,002.5 | |
R&D Expenses | 52.61 | 73.19 | 74.05 | 80.73 | 90.88 | 96.7 | |
Selling General & Admin Expenses | 136.1 | 132.6 | 165.3 | 184.5 | 1,331.2 | 633.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.206379) | (5.599385) | (4.820021) | (14.01) | (14.32) | (12.58) | |
Interest Income | 1.784851 | 4.961765 | 3.732354 | 2.344624 | 0.325049 | 0.4349 | |
Income Tax Expense | 35.51 | 31.93 | 47.86 | 24.87 | 25.84 | 12.1 | |
Net Income | |||||||
Net Income | 305.3 | 408.1 | 521.5 | 362.2 | 359.8 | 337.4 | |
Supplemental | |||||||
EBIT | 350.7 | 443.5 | 575.9 | 406.6 | 230.6 | - | |
EBITDA | 379.1 | 475.7 | 608.9 | 440.2 | 302.5 | - | |