
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,623.4 | 3,665.7 | 4,598.7 | 5,667.1 | 7,109.9 | 7,444.1 | |
COGS | 2,008.5 | 2,882.6 | 3,673.9 | 4,865.6 | 6,237.8 | 6,571.8 | |
Gross Profit | 614.8 | 783 | 924.8 | 801.5 | 872 | 872.3 | |
Operating Expenses & Income | |||||||
Operating Income | 459.2 | 544.2 | 588.1 | 430.6 | 261.6 | 350.6 | |
Total Operating Expenses | 155.7 | 238.8 | 336.7 | 370.9 | 6,848.2 | 4,231 | |
R&D Expenses | 97.12 | 127.9 | 176.3 | 210.6 | 265.4 | 273.4 | |
Selling General & Admin Expenses | 231.8 | 231.6 | 277.1 | 298.5 | 91.74 | 390.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.54) | (53.26) | (50.84) | (53.31) | (53.51) | (54.09) | |
Interest Income | 2.915327 | 4.541315 | 4.827219 | 4.794808 | 6.184635 | 6.205004 | |
Income Tax Expense | 52.49 | 45.51 | 53.2 | 17.49 | - | 18.7 | |
Net Income | |||||||
Net Income | 420.3 | 511.7 | 546 | 425.5 | 346.2 | 330.1 | |
Supplemental | |||||||
EBIT | 528.6 | 599.2 | 639.8 | 492.2 | - | - | |
EBITDA | 779.9 | 865.7 | 920.4 | 839 | - | - | |