
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,927.2 | 4,227.2 | 4,158.8 | 4,612.5 | 5,237.3 | 5,244 | |
COGS | 1,773.5 | 2,576.6 | 2,857 | 3,105.8 | 4,189.8 | 4,298.9 | |
Gross Profit | 1,153.8 | 1,650.5 | 1,301.7 | 1,506.7 | 1,047.5 | 945.1 | |
Operating Expenses & Income | |||||||
Operating Income | 852.2 | 1,237.5 | 870.1 | 1,006.5 | 1,047.5 | 1,004.6 | |
Total Operating Expenses | 301.6 | 413 | 431.7 | 500.1 | 4,013.5 | 744.5 | |
R&D Expenses | 185.9 | 254.3 | 329.4 | 350.9 | 397.7 | 535.4 | |
Selling General & Admin Expenses | 123 | 162.6 | 193.2 | 192.3 | 89.25 | 384.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.46) | (58.74) | (68.02) | (60.37) | (60.18) | (61.13) | |
Interest Income | 5.791024 | 21.97 | 17.69 | 20.61 | 13.22 | 11.11 | |
Income Tax Expense | 106.4 | 142.4 | 103.6 | 129.9 | 206.6 | 179.6 | |
Net Income | |||||||
Net Income | 741.5 | 1,079.9 | 752.4 | 800.8 | 840.5 | 714.3 | |
Supplemental | |||||||
EBIT | 897 | 1,296.4 | 936.2 | 1,066.3 | 1,047.1 | - | |
EBITDA | 1,005.9 | 1,420.2 | 1,078 | 1,229.1 | 1,209.9 | - | |