
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,208.7 | 5,145.8 | 5,861.3 | 6,377.1 | 6,421.7 | 6,368.2 | |
COGS | 3,200.6 | 4,010.9 | 4,328.8 | 4,757.4 | 4,742.1 | 4,719.4 | |
Gross Profit | 1,008.1 | 1,134.9 | 1,532.5 | 1,619.7 | 1,679.6 | 1,648.8 | |
Operating Expenses & Income | |||||||
Operating Income | 454.9 | 591 | 801.9 | 942.9 | 1,007.3 | 977.6 | |
Total Operating Expenses | 553.2 | 543.9 | 730.5 | 676.8 | 5,414.4 | 3,086.7 | |
R&D Expenses | 187.2 | 207.6 | 229.5 | 219.5 | 224.2 | 219.5 | |
Selling General & Admin Expenses | 295.5 | 330.8 | 367.4 | 371.4 | 79.57 | 653.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.52) | (9.378049) | (34.22) | (47.93) | (46.55) | (46.64) | |
Interest Income | 2.942342 | 1.490543 | 7.952956 | 19.49 | 18.11 | 14.27 | |
Income Tax Expense | 39.81 | 20.55 | 146.3 | 137.7 | - | 26.89 | |
Net Income | |||||||
Net Income | 416.1 | 569.8 | 654 | 802.2 | 659.7 | 637.2 | |
Supplemental | |||||||
EBIT | 427.9 | 461.4 | 829 | 898.6 | - | - | |
EBITDA | 580.5 | 615.2 | 996.7 | 1,075.5 | - | - | |