
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,612.7 | 6,946.7 | 10,571.9 | 13,263.8 | 15,488.5 | 16,079.7 | |
COGS | 3,736.4 | 5,578.9 | 8,565 | 10,665.5 | 12,930.6 | 13,088.3 | |
Gross Profit | 876.3 | 1,367.8 | 2,006.9 | 2,598.3 | 2,558 | 2,991.4 | |
Operating Expenses & Income | |||||||
Operating Income | 311.4 | 537.3 | 927.9 | 1,123.7 | 955.5 | 1,045.6 | |
Total Operating Expenses | 565 | 830.5 | 1,079 | 1,474.6 | 1,602.5 | 8,350.8 | |
R&D Expenses | 224.7 | 306.2 | 457.1 | 548.7 | 665.8 | 730.8 | |
Selling General & Admin Expenses | 76.55 | 82.16 | 123.5 | 181.4 | 333.5 | 761.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.04) | (45.5) | (57.44) | (95.95) | (114.8) | (107.7) | |
Interest Income | 15.57 | 15.61 | 11.86 | 13.35 | 9.221212 | 4.197017 | |
Income Tax Expense | 16.06 | 51.43 | 108.7 | 132.5 | 92.2 | 39.13 | |
Net Income | |||||||
Net Income | 284 | 470.5 | 805.5 | 976.6 | 815.1 | 807.1 | |
Supplemental | |||||||
EBIT | 294.6 | 512.4 | 913.9 | 1,228.7 | 955.5 | - | |
EBITDA | 454.5 | 712.1 | 1,189.3 | 1,569 | 1,598.9 | - | |