
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,990.7 | 3,803.6 | 4,368.8 | 4,605.6 | 5,206.1 | 5,392.4 | |
COGS | 2,323 | 3,114.5 | 3,748 | 3,803 | 3,898 | 3,990.7 | |
Gross Profit | 667.7 | 689.1 | 620.8 | 802.7 | 1,308.2 | 1,401.7 | |
Operating Expenses & Income | |||||||
Operating Income | 371.4 | 334.5 | 219.9 | 285.2 | 791.4 | 848.3 | |
Total Operating Expenses | 296.3 | 354.6 | 401 | 517.5 | 4,414.8 | 2,614.9 | |
R&D Expenses | 28.78 | 52.11 | 90.23 | 104.3 | 118.5 | 124.4 | |
Selling General & Admin Expenses | 187.6 | 233.4 | 260.2 | 250.9 | 170.9 | 141 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.86) | (29.48) | (66.02) | (94.63) | (54.73) | (36.31) | |
Interest Income | 3.424766 | 3.400742 | 2.880372 | 2.573654 | 3.50594 | 2.274204 | |
Income Tax Expense | 86.6 | 31.96 | 35.1 | 30.65 | - | 70.31 | |
Net Income | |||||||
Net Income | 277.9 | 300.2 | 183.7 | 251.3 | 561.6 | 644.5 | |
Supplemental | |||||||
EBIT | 375.5 | 361.8 | 285 | 377.6 | - | - | |
EBITDA | 491.6 | 506.5 | 544.5 | 709.3 | - | - | |