
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,298.2 | 5,078.5 | 5,751.1 | 6,950.9 | 8,147.4 | 8,523.3 | |
COGS | 2,787.4 | 3,480.5 | 3,835 | 4,729.5 | 5,809.9 | 5,980.7 | |
Gross Profit | 1,510.8 | 1,598 | 1,916.1 | 2,221.5 | 2,337.5 | 2,542.6 | |
Operating Expenses & Income | |||||||
Operating Income | 509 | 636.7 | 733.6 | 803.4 | 740.6 | 909.8 | |
Total Operating Expenses | 1,001.9 | 961.2 | 1,182.5 | 1,418.1 | 1,596.8 | 3,112.1 | |
R&D Expenses | 446.7 | 425.3 | 541 | 656.1 | 660.5 | 721.2 | |
Selling General & Admin Expenses | 195.6 | 208.1 | 263.2 | 301.8 | 393 | 718.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.367702) | (5.406625) | (3.448657) | (3.057255) | (2.639628) | - | |
Interest Income | 44.41 | 54.66 | 59.54 | 66.36 | 54.21 | 39.52 | |
Income Tax Expense | 81.14 | 110.4 | 107.3 | 107.9 | 103.1 | 65.2 | |
Net Income | |||||||
Net Income | 451.9 | 543.2 | 627.2 | 715.6 | 829 | 858.1 | |
Supplemental | |||||||
EBIT | 470.8 | 585.3 | 666.4 | 734.4 | 740.6 | - | |
EBITDA | 562.8 | 669.6 | 763.9 | 826 | 872 | - | |