
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,179.7 | 4,005.7 | 5,443 | 5,707.2 | 5,237 | 10,459 | |
COGS | 2,881 | 2,883 | 2,494.7 | 3,646.1 | 3,857.8 | 7,838 | |
Gross Profit | 1,298.7 | 1,122.7 | 2,948.3 | 2,061.1 | 1,379.2 | 2,621 | |
Operating Expenses & Income | |||||||
Operating Income | 573.5 | 254.8 | 672.5 | 325.4 | 1,356.2 | 2,232.4 | |
Total Operating Expenses | 30.76 | 34.4 | 41.56 | 1,735.7 | 23.06 | 48.19 | |
R&D Expenses | 1.816 | 3.082 | 6.294251 | 2.591592 | 2.139 | 4.963406 | |
Selling General & Admin Expenses | 23.62 | 25.54 | 81.93 | 91.52 | 19.74 | 40.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (75.31) | (81.11) | (84.45) | (104.3) | (123.3) | (213.1) | |
Interest Income | 74.74 | 169.3 | 112.1 | 155.5 | 96.54 | 156.4 | |
Income Tax Expense | 133.8 | 38.72 | 142.2 | 27.45 | 22.42 | 56.58 | |
Net Income | |||||||
Net Income | 339.9 | 49.28 | 412.3 | 52.44 | 58.2 | 118.6 | |
Supplemental | |||||||
EBIT | 581.2 | 175.4 | 663.1 | 299.2 | 198.7 | 450.9 | |
EBITDA | 1,082.9 | 768.7 | 1,318.7 | 1,115.2 | 969.5 | 1,977.8 | |