
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,824.3 | 4,157.1 | 5,774.2 | 5,830.8 | 6,629.9 | 6,819.6 | |
COGS | 2,090.6 | 3,022 | 3,976.4 | 4,195.3 | 4,895.7 | 5,078.9 | |
Gross Profit | 733.7 | 1,135.1 | 1,797.8 | 1,635.5 | 1,734.2 | 1,740.7 | |
Operating Expenses & Income | |||||||
Operating Income | 217.9 | 379.9 | 909.4 | 629.5 | 641 | 619.4 | |
Total Operating Expenses | 612.3 | 765.7 | 888.3 | 1,006 | 1,093.3 | 1,121.3 | |
R&D Expenses | 197.6 | 247.6 | 315.1 | 355 | 448 | 505.4 | |
Selling General & Admin Expenses | 175.8 | 240.3 | 354.4 | 344.4 | 306.4 | 375.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.26) | (26.59) | (37.36) | (56.87) | (57.8) | (59.11) | |
Interest Income | 2.614 | 3.329 | 8.622 | 8.894 | 6.251 | 5.208 | |
Income Tax Expense | 37.88 | 30.29 | 211.8 | 161.8 | 176.5 | 162.4 | |
Net Income | |||||||
Net Income | 164.7 | 323 | 802.6 | 593.7 | 579.8 | 517.4 | |
Supplemental | |||||||
EBIT | 217.9 | 379.9 | 1,051.7 | 812.3 | 641 | 580.9 | |
EBITDA | 473.2 | 700.9 | 1,445.5 | 1,301.1 | 1,197.8 | 1,175.7 | |