
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,407.5 | 3,794.5 | 4,172.8 | 4,522.7 | 4,765.9 | 4,814.1 | |
COGS | 2,476.6 | 2,715.6 | 2,933 | 3,075.9 | 3,138.3 | 59.54 | |
Gross Profit | 930.9 | 1,078.9 | 1,239.8 | 1,446.8 | 4,765.9 | 4,754.5 | |
Operating Expenses & Income | |||||||
Operating Income | 346.3 | 380.5 | 454.3 | 501.2 | 591.6 | 569.6 | |
Total Operating Expenses | 584.6 | 698.4 | 785.5 | 945.6 | 4,174.2 | 378.3 | |
R&D Expenses | 247.2 | 287.5 | 323 | 358.5 | 405.7 | 607.5 | |
Selling General & Admin Expenses | 201.1 | 246.6 | 294.6 | 329.4 | 169.2 | 678.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.597962) | (12.2) | (7.174872) | (7.751173) | (4.126077) | (4.30857) | |
Interest Income | 21.35 | 24.31 | 30.24 | 27.72 | 21.66 | 19.71 | |
Income Tax Expense | 39.19 | 24.05 | 45.7 | 57.85 | 75.5 | 54.8 | |
Net Income | |||||||
Net Income | 315.1 | 363.3 | 410.1 | 467.1 | 532.6 | 540.2 | |
Supplemental | |||||||
EBIT | 256.2 | 299 | 386.5 | 427.1 | 591.6 | - | |
EBITDA | 334.6 | 386.4 | 495.7 | 555.1 | 719.6 | - | |