
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,462.1 | 2,802.3 | 2,756.9 | 2,929.3 | 3,755.9 | 3,819.5 | |
COGS | 1,818.1 | 2,158 | 2,022.9 | 2,120 | 2,572.6 | 2,628 | |
Gross Profit | 644 | 644.3 | 734 | 809.3 | 1,183.3 | 1,191.5 | |
Operating Expenses & Income | |||||||
Operating Income | 401.7 | 456.2 | 507.9 | 461.2 | 301.9 | 278.8 | |
Total Operating Expenses | 242.3 | 188.1 | 226 | 348.1 | 3,454 | 2,279.4 | |
R&D Expenses | 91.15 | 101.4 | 104.8 | 107.2 | 139 | 137.2 | |
Selling General & Admin Expenses | 47.5 | 57 | 64.66 | 73.19 | 532.9 | 252.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.679702) | (6.439934) | (14.06) | (16.65) | (15.21) | (13.85) | |
Interest Income | 32.44 | 46.8 | 65.48 | 46.32 | 11.03 | 6.573984 | |
Income Tax Expense | 53.28 | 33.49 | 69.3 | 73.26 | - | 16.3 | |
Net Income | |||||||
Net Income | 362.7 | 422.9 | 438.6 | 387.5 | 232 | 224.9 | |
Supplemental | |||||||
EBIT | 421.9 | 461.9 | 522 | 477.4 | - | - | |
EBITDA | 494.1 | 547.1 | 644.6 | 600.2 | - | - | |