

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 909.7 | 845.9 | 1,040.4 | 10,390 | 11,476.6 | 11,563.7 | |
COGS | 742.7 | 712.4 | 859.5 | 8,463 | 9,275.7 | 9,339.9 | |
Gross Profit | 167 | 133.6 | 180.9 | 1,927 | 2,200.9 | 2,223.8 | |
Operating Expenses & Income | |||||||
Operating Income | 74.61 | 63.05 | 68.53 | 979 | 1,156.7 | 1,075.7 | |
Total Operating Expenses | 92.41 | 70.51 | 112.3 | 948 | 1,044.2 | 1,148.1 | |
R&D Expenses | 43.22 | 37.31 | 42.21 | 398 | 438.3 | 451.2 | |
Selling General & Admin Expenses | 47.75 | 41.81 | 47.97 | 530 | 571 | 580 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.632179) | (5.740418) | (9.236728) | (108) | (109.3) | (102.8) | |
Interest Income | 5.858425 | 0.574042 | 1.191836 | 13 | 87 | 29 | |
Income Tax Expense | 19.56 | 17.03 | 12.22 | 227 | 265.3 | 241.4 | |
Net Income | |||||||
Net Income | 48.08 | 40.47 | 48.47 | 646 | 780 | 639.2 | |
Supplemental | |||||||
EBIT | 74.5 | 63.43 | 70.02 | 983 | 1,155.6 | 1,069.6 | |
EBITDA | 118.1 | 98.16 | 107.6 | 1,370 | 1,587.5 | 1,496.6 | |