
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,806.5 | 3,383.9 | 4,625.1 | 5,967.9 | 6,934.4 | 7,090 | |
COGS | 1,870.1 | 2,303.6 | 3,303.5 | 4,286.7 | 5,168.9 | 5,347.9 | |
Gross Profit | 936.4 | 1,080.3 | 1,321.6 | 1,681.2 | 1,765.5 | 1,742.1 | |
Operating Expenses & Income | |||||||
Operating Income | 459.8 | 563.6 | 693.6 | 900.8 | 826.8 | 788.9 | |
Total Operating Expenses | 476.6 | 516.8 | 628 | 780.5 | 6,107.6 | 3,552 | |
R&D Expenses | 304 | 374.4 | 443.7 | 455.9 | 592.5 | 641.8 | |
Selling General & Admin Expenses | 156.6 | 175.4 | 227.3 | 234.8 | 90.6 | 364.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.238543) | (6.275633) | (14.88) | (23.6) | (23.49) | (22.96) | |
Interest Income | 6.775281 | 12.61 | 22.03 | 14.74 | 5.258969 | 2.84516 | |
Income Tax Expense | 35.63 | 64.72 | 44.1 | 94.98 | - | 39.2 | |
Net Income | |||||||
Net Income | 388.9 | 450.2 | 609 | 772.3 | 829.4 | 774.8 | |
Supplemental | |||||||
EBIT | 399.8 | 428 | 533.1 | 812.8 | - | - | |
EBITDA | 502.3 | 543.9 | 672.6 | 962.1 | - | - | |