

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,620.7 | 3,632.7 | 4,386.5 | 4,015 | 4,769.5 | 5,569.1 | |
COGS | 1,898.7 | 2,072.3 | 2,507.7 | 2,295.4 | 2,764.6 | 3,171.8 | |
Gross Profit | 1,722 | 1,560.3 | 1,878.9 | 1,719.6 | 2,004.9 | 2,397.3 | |
Operating Expenses & Income | |||||||
Operating Income | 495.4 | 257.2 | 384.9 | 191.2 | 310.8 | 622.9 | |
Total Operating Expenses | 1,226.6 | 1,303.1 | 1,494 | 1,528.4 | 1,694.1 | 1,774.5 | |
R&D Expenses | 536.7 | 624.7 | 750.6 | 767.5 | 848.3 | 900.2 | |
Selling General & Admin Expenses | 181.9 | 179.4 | 215.3 | 220.6 | 238.7 | 248.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.37) | (52.97) | (93.07) | (98.61) | (91.76) | (86.97) | |
Interest Income | 2.051 | 6.747 | 62.01 | 62.12 | 55.02 | 57.66 | |
Income Tax Expense | (37.45) | 29.6 | 68.83 | 35.89 | 32.95 | 42.55 | |
Net Income | |||||||
Net Income | 500.2 | 152.9 | 254.8 | 83.96 | 123.3 | 438.3 | |
Supplemental | |||||||
EBIT | 494.1 | 235.5 | 416.7 | 218.5 | 248.1 | 546.9 | |
EBITDA | 626.4 | 375.7 | 558.9 | 351.9 | 388.4 | 730.8 | |