

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,961.7 | 4,059.2 | 5,544.5 | 6,237.7 | 7,767.7 | 8,024.9 | |
COGS | 2,857.2 | 2,835.1 | 3,852.7 | 3,883.9 | 4,716.6 | 4,832 | |
Gross Profit | 1,104.5 | 1,224.1 | 1,691.8 | 2,353.8 | 3,051.1 | 3,192.9 | |
Operating Expenses & Income | |||||||
Operating Income | 434.5 | 546.6 | 825.7 | 1,414.7 | 2,094.9 | 2,150.9 | |
Total Operating Expenses | 670.1 | 677.5 | 866.1 | 939.1 | 5,672.8 | 3,327.7 | |
R&D Expenses | 150.2 | 176.4 | 185.8 | 167.3 | 198.9 | 192.9 | |
Selling General & Admin Expenses | 143.3 | 157.6 | 182.9 | 237.9 | 393 | 640.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.27) | (21.62) | (40.18) | (49.39) | (40.98) | (44.46) | |
Interest Income | 7.98159 | 5.737805 | 32.06 | 32.86 | 72.59 | 58.01 | |
Income Tax Expense | 53.55 | 74.24 | 114.8 | 249.9 | - | 140.7 | |
Net Income | |||||||
Net Income | 377.5 | 466.1 | 721.8 | 1,155.6 | 1,600.9 | 1,683.4 | |
Supplemental | |||||||
EBIT | 442.5 | 469.4 | 832.2 | 1,416 | - | - | |
EBITDA | 567.5 | 614.6 | 993.6 | 1,579.8 | - | - | |