

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,897.6 | 4,777.7 | 5,897.5 | 7,024.9 | 8,747.3 | 9,082 | |
COGS | 2,863.7 | 3,479.8 | 4,335.1 | 5,300 | 6,903.2 | 7,205.9 | |
Gross Profit | 1,033.9 | 1,297.9 | 1,562.4 | 1,724.9 | 1,844.1 | 1,876.1 | |
Operating Expenses & Income | |||||||
Operating Income | 379.4 | 305.1 | 482.6 | 433.8 | 554.4 | 558.5 | |
Total Operating Expenses | 654.5 | 992.8 | 1,079.8 | 1,291 | 8,192.9 | 5,227.3 | |
R&D Expenses | 280.5 | 326.7 | 469.5 | 570.4 | 632.6 | 649.9 | |
Selling General & Admin Expenses | 228.4 | 315.4 | 359.6 | 391.5 | 238.6 | 682.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.2) | (73.43) | (110.6) | (138.9) | (91.69) | (91.3) | |
Interest Income | 7.542712 | 2.480546 | 11.28 | 35.64 | 4.203864 | 25.09 | |
Income Tax Expense | 86.66 | 76.04 | 100.7 | 97.8 | - | 80.67 | |
Net Income | |||||||
Net Income | 268.4 | 214.1 | 378.8 | 302.6 | 212.7 | 189 | |
Supplemental | |||||||
EBIT | 300.2 | 365.1 | 474.7 | 489.4 | - | - | |
EBITDA | 451.7 | 542.5 | 684.1 | 746.2 | - | - | |