| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,435.2 | 3,557.7 | 4,009.5 | 4,927.4 | 5,000.2 | 4,928.3 |
COGS | 2,318.5 | 2,386.5 | 2,656.6 | 3,128.1 | 3,153.1 | 3,085.3 |
Gross Profit | 1,116.7 | 1,171.2 | 1,352.9 | 1,799.3 | 1,847.1 | 1,843 |
Operating Expenses & Income | ||||||
Operating Income | 348.6 | 387 | 446.9 | 570.2 | 586.5 | 541 |
Total Operating Expenses | 3,086.7 | 3,170.7 | 3,562.6 | 4,357.2 | 4,413.7 | 4,387.3 |
R&D Expenses | 210.8 | 217.6 | 251.6 | 327.5 | 342 | 355 |
Selling General & Admin Expenses | 100.7 | 90.05 | 116.9 | 105.1 | 152.6 | 833.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.707186) | (2.934486) | (2.999446) | (2.793664) | (11.96) | (12.08) |
Interest Income | 15.86 | 17.97 | 27.84 | 28.26 | 16.61 | 18.35 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 279 | 275.6 | 315.8 | 362.1 | 368.1 | 309.2 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |
