
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,487.1 | 2,941.3 | 3,180.2 | 4,020.1 | 4,448.9 | 4,658.3 | |
COGS | 1,997 | 2,281.8 | 2,361.1 | 3,005.6 | 3,342.7 | 3,498.9 | |
Gross Profit | 490.2 | 659.5 | 819.1 | 1,014.6 | 1,106.2 | 1,159.4 | |
Operating Expenses & Income | |||||||
Operating Income | 131.5 | 278 | 336.8 | 334.7 | 441.5 | 444.6 | |
Total Operating Expenses | 358.7 | 381.6 | 482.4 | 679.9 | 4,007.4 | 2,529.5 | |
R&D Expenses | 93.23 | 96.86 | 104.7 | 134.1 | 128.3 | 129.5 | |
Selling General & Admin Expenses | 125.9 | 169.8 | 200.5 | 258.6 | 220.5 | 172 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.716059) | (5.440629) | (37.64) | (49.1) | (48.78) | (48.29) | |
Interest Income | 4.822594 | 6.894812 | 27.51 | 28.81 | 20.83 | 17.43 | |
Income Tax Expense | 16.63 | 39.52 | 52.51 | 43.07 | - | 20.92 | |
Net Income | |||||||
Net Income | 117.2 | 237.9 | 284.2 | 298 | 295.2 | 289 | |
Supplemental | |||||||
EBIT | 124.1 | 208.2 | 310.5 | 352.8 | - | - | |
EBITDA | 165.6 | 258 | 394 | 425.7 | - | - | |