
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,103.9 | 2,809.1 | 3,752 | 3,733.3 | 4,148.1 | 4,009.1 | |
COGS | 1,361.2 | 1,962.2 | 2,472.5 | 2,370.3 | 2,628.4 | 2,474.1 | |
Gross Profit | 742.7 | 846.9 | 1,279.6 | 1,363 | 1,519.7 | 1,535 | |
Operating Expenses & Income | |||||||
Operating Income | 290.8 | 297.2 | 572 | 528.1 | 539.3 | 523.8 | |
Total Operating Expenses | 451.9 | 549.7 | 707.5 | 834.9 | 980.4 | 2,083.3 | |
R&D Expenses | 177.5 | 210.9 | 322.2 | 345.1 | 339.8 | 373.9 | |
Selling General & Admin Expenses | 103.3 | 106.3 | 160.6 | 158 | 252.4 | 433.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.71) | (26.75) | (34.09) | (47.86) | (48.07) | (44.08) | |
Interest Income | 5.508209 | 7.563833 | 4.426043 | 6.910118 | 6.7534 | 6.229609 | |
Income Tax Expense | 11.15 | 28.31 | 64.44 | 61.72 | 39.08 | 14.58 | |
Net Income | |||||||
Net Income | 279.9 | 266.9 | 502.2 | 440.6 | 531 | 444.7 | |
Supplemental | |||||||
EBIT | 267.6 | 274.5 | 526 | 514.7 | 539.3 | - | |
EBITDA | 298.2 | 333.5 | 686.7 | 607.2 | 682.2 | - | |