
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,357 | 2,798.2 | 3,388 | 3,531.9 | 2,523.3 | 2,376.8 | |
COGS | 1,579.3 | 1,909.5 | 2,242 | 2,348.1 | 1,552 | 1,426 | |
Gross Profit | 777.7 | 888.7 | 1,146 | 1,183.8 | 971.3 | 950.7 | |
Operating Expenses & Income | |||||||
Operating Income | 451.8 | 506.3 | 558 | 587.2 | 496.8 | 348.1 | |
Total Operating Expenses | 325.8 | 382.4 | 588 | 596.6 | 2,026.5 | 1,150.7 | |
R&D Expenses | 101.3 | 127 | 169.8 | 192.1 | 179.8 | 172.6 | |
Selling General & Admin Expenses | 111.7 | 150 | 191.5 | 183.4 | 205 | 167.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.506397) | (2.887143) | (7.99065) | (11.78) | (12.69) | (11.97) | |
Interest Income | 9.591227 | 14.04 | 11.94 | 8.771221 | 6.130693 | 4.670322 | |
Income Tax Expense | 61.24 | 62.08 | 63.81 | 63.34 | - | 22.97 | |
Net Income | |||||||
Net Income | 388.3 | 442.8 | 488.3 | 513.1 | 365.7 | 300.2 | |
Supplemental | |||||||
EBIT | 453.1 | 509.4 | 565.7 | 597 | - | - | |
EBITDA | 476 | 534.4 | 603.7 | 628.8 | - | - | |