
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,448.6 | 8,544.8 | 9,290.9 | 10,878.2 | 12,472.6 | 12,558.9 | |
COGS | 5,366.6 | 7,383.9 | 7,830.5 | 9,137.8 | 10,794.8 | 10,832.9 | |
Gross Profit | 1,082 | 1,160.8 | 1,460.5 | 1,740.4 | 1,677.9 | 1,726 | |
Operating Expenses & Income | |||||||
Operating Income | 550.6 | 723.6 | 1,013.2 | 1,383.1 | 1,333.9 | 1,342.4 | |
Total Operating Expenses | 531.5 | 437.2 | 447.3 | 357.3 | 343.9 | 2,936 | |
R&D Expenses | 286.7 | 259.3 | 231.5 | 219.3 | 181.2 | 186.9 | |
Selling General & Admin Expenses | 92.41 | 92.27 | 119 | 131.6 | 45.5 | 247.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.3) | (92.24) | (69.73) | (48.88) | (36.52) | (29.54) | |
Interest Income | 0.91521 | 2.435539 | 11.49 | 10.75 | 11.17 | 6.523752 | |
Income Tax Expense | 50.79 | 56.18 | 114.4 | 164.5 | 165.1 | 123 | |
Net Income | |||||||
Net Income | 500.2 | 665.8 | 899.2 | 1,217.9 | 1,201.9 | 1,178.5 | |
Supplemental | |||||||
EBIT | 644.4 | 742.3 | 1,027.7 | 1,363.2 | 1,333.9 | - | |
EBITDA | 829.9 | 942.2 | 1,237.1 | 1,572.7 | 1,546.1 | - | |