
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,761.8 | 3,198.7 | 3,731.9 | 4,134.8 | 3,925.8 | 3,753.9 | |
COGS | 1,190.9 | 1,714.1 | 2,025.5 | 2,232.6 | 2,190.9 | 2,152.5 | |
Gross Profit | 570.9 | 1,484.6 | 1,706.4 | 1,902.2 | 1,734.9 | 1,601.4 | |
Operating Expenses & Income | |||||||
Operating Income | 128.4 | 693 | 1,029.5 | 968.1 | 1,104 | 668.1 | |
Total Operating Expenses | 442.5 | 791.6 | 676.9 | 934.1 | 2,821.8 | 1,942 | |
R&D Expenses | 60.55 | 116.5 | 135.2 | 131.4 | 137.3 | 132.9 | |
Selling General & Admin Expenses | 202.7 | 283.2 | 233.2 | 268.5 | 178.9 | 168 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (105.2) | (99.76) | (160) | (206.5) | (225.1) | (249) | |
Interest Income | 2.209111 | 3.940555 | 11.92 | 19.98 | 20.35 | 18.03 | |
Income Tax Expense | 52.49 | 187.6 | 200.1 | 223 | - | 136.9 | |
Net Income | |||||||
Net Income | 73.98 | 482.4 | 811.7 | 725.8 | 509.5 | 311.4 | |
Supplemental | |||||||
EBIT | 231.2 | 754.2 | 1,183 | 1,170.1 | - | - | |
EBITDA | 456.6 | 1,070.7 | 1,523.1 | 1,606.3 | - | - | |