
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,827.1 | 4,811.5 | 4,839.9 | 4,954.2 | 6,570.6 | 7,930 | |
COGS | 2,574.8 | 3,320 | 3,275.8 | 3,321.4 | 4,710.1 | 6,145.3 | |
Gross Profit | 1,252.2 | 1,491.5 | 1,564 | 1,632.8 | 6,570.6 | 6,924.7 | |
Operating Expenses & Income | |||||||
Operating Income | 196.2 | 381.4 | 410.2 | 418.5 | 626.6 | 703.6 | |
Total Operating Expenses | 1,056 | 1,110.2 | 1,153.8 | 1,214.3 | 5,944 | 8,513.5 | |
R&D Expenses | 461.8 | 493.6 | 497.2 | 514 | 552.3 | 893.2 | |
Selling General & Admin Expenses | 229.2 | 249.9 | 272.6 | 264.6 | 199.5 | 517 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.64) | (54.41) | (55.71) | (68.76) | (53.36) | (68.39) | |
Interest Income | 4.410029 | 5.125179 | 10.33 | 14.39 | 20.43 | 14.65 | |
Income Tax Expense | (1.070807) | 51.62 | 22.94 | 31.34 | 28.83 | 31.49 | |
Net Income | |||||||
Net Income | 193.3 | 331.4 | 390.4 | 398.4 | 591.3 | 686 | |
Supplemental | |||||||
EBIT | 229.8 | 434.4 | 462.8 | 489 | 620.2 | - | |
EBITDA | 290.2 | 510.1 | 542.6 | 567.7 | 698.9 | - | |