
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,259.9 | 8,593 | 9,140 | 10,382.3 | 8,915 | 8,915 | |
COGS | 4,870.8 | 6,726.9 | 6,882.6 | 7,287.6 | 6,029.8 | 6,029.8 | |
Gross Profit | 1,389 | 1,866.1 | 2,257.4 | 3,094.7 | 2,885.3 | 2,885.3 | |
Operating Expenses & Income | |||||||
Operating Income | 858 | 1,182.5 | 1,477.3 | 2,036.8 | 1,740.1 | 1,740.1 | |
Total Operating Expenses | 538.5 | 683.5 | 780 | 8,345.5 | 7,175 | 7,175 | |
R&D Expenses | 147.1 | 212.4 | 253.3 | 207.4 | 263.2 | 263.2 | |
Selling General & Admin Expenses | 291.6 | 359.7 | 413.9 | 850.5 | 882 | 882 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.08) | (5.336) | (26.07) | (16.6) | (6.348) | (6.348) | |
Interest Income | 16.41 | 12.15 | 38.2 | 45.08 | 51.09 | 51.09 | |
Income Tax Expense | 223.2 | 330.7 | 414.9 | - | - | - | |
Net Income | |||||||
Net Income | 568.3 | 796.6 | 1,042.1 | 1,278.8 | 1,040.2 | 1,040.2 | |
Supplemental | |||||||
EBIT | 858 | 1,182.5 | 1,477.3 | - | - | - | |
EBITDA | 933 | 1,273.1 | 1,594 | - | - | - | |