
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,217 | 2,427.6 | 2,660.3 | 2,617 | 2,603.4 | 2,626.1 | |
COGS | 1,228.9 | 1,345.3 | 1,463.4 | 1,478.5 | 1,609.4 | 2,254 | |
Gross Profit | 988.1 | 1,082.3 | 1,196.9 | 1,138.5 | 2,603.4 | 2,603.4 | |
Operating Expenses & Income | |||||||
Operating Income | 389.5 | 348.2 | 381.7 | 311.4 | 164.7 | 179.1 | |
Total Operating Expenses | 598.6 | 734.1 | 815.2 | 827.1 | 2,438.7 | 2,817 | |
R&D Expenses | 183.1 | 206.3 | 235.3 | 225.4 | 204.6 | 277.9 | |
Selling General & Admin Expenses | 296.1 | 355.5 | 361.4 | 355.2 | 127.2 | 553 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.83) | (39.08) | (46.7) | (52.56) | (52.78) | (52.32) | |
Interest Income | 4.923151 | 2.362983 | 2.356256 | 4.034817 | 4.99522 | 4.331101 | |
Income Tax Expense | 49.11 | 28.29 | 42.95 | 44.61 | 64.62 | 62.79 | |
Net Income | |||||||
Net Income | 252.7 | 254.3 | 257.1 | 203.6 | 116.9 | 120.8 | |
Supplemental | |||||||
EBIT | 418.9 | 410.3 | 444.8 | 373.3 | 181.5 | - | |
EBITDA | 520.6 | 533.2 | 581.7 | 519.9 | 328.1 | - | |