
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,756.7 | 5,752.7 | 6,607 | 8,394.9 | 10,040.4 | 10,445.1 | |
COGS | 3,147.8 | 3,502.3 | 4,963.7 | 5,385 | 6,670.9 | 7,065 | |
Gross Profit | 1,608.9 | 2,250.4 | 1,643.3 | 3,009.8 | 3,369.5 | 3,380.1 | |
Operating Expenses & Income | |||||||
Operating Income | 596.8 | 537.1 | (983.1) | 126.3 | 542.7 | 814 | |
Total Operating Expenses | 1,012.2 | 1,713.3 | 2,626.4 | 2,883.5 | 2,826.7 | 2,566.1 | |
R&D Expenses | 315.2 | 675.2 | 1,050 | 1,296.7 | 1,203.3 | - | |
Selling General & Admin Expenses | 697 | 1,038.1 | 213 | 214 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.32) | (34.02) | (135.2) | (147.9) | (163) | (148.1) | |
Interest Income | 50.2 | 141.4 | 2.358 | 1.599 | 6.01 | - | |
Income Tax Expense | 95.1 | 135.9 | (60.23) | (130.1) | (510.8) | (428) | |
Net Income | |||||||
Net Income | 495.7 | 557.4 | (422.3) | (2,703.6) | (538.1) | (192.9) | |
Supplemental | |||||||
EBIT | 596.8 | 537.1 | (983.1) | 126.3 | 542.7 | 814 | |
EBITDA | 846.5 | 835.9 | (77.83) | 1,145.6 | 1,427.2 | 1,635.4 | |