

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,325.4 | 2,619.3 | 3,318.6 | 4,377 | 5,219.7 | 5,375.2 | |
COGS | 2,495.1 | 2,549.5 | 2,017.9 | 2,443.7 | 3,098.9 | 3,009.2 | |
Gross Profit | 830.3 | 69.86 | 1,300.7 | 1,933.3 | 2,120.8 | 2,366 | |
Operating Expenses & Income | |||||||
Operating Income | 211.6 | (216.3) | 857.3 | 1,451 | 1,683.6 | 1,837.4 | |
Total Operating Expenses | 330.4 | 350.6 | 414.7 | 482.3 | 437.2 | 530.4 | |
R&D Expenses | 112.7 | 112.8 | 152.3 | 199.1 | 233.4 | 269.6 | |
Selling General & Admin Expenses | 193.7 | 164.7 | 197.6 | 195.9 | 203.8 | 215.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.91) | (12.22) | (12.96) | (40.45) | (44.13) | (38.58) | |
Interest Income | 7.028779 | 33.28 | 97.67 | 92.71 | 81.76 | 109.6 | |
Income Tax Expense | 117.7 | 52.76 | 60.51 | 118.9 | 52.69 | 79.39 | |
Net Income | |||||||
Net Income | 533.2 | (44.17) | 830.8 | 1,344.5 | 1,528.3 | 1,745.1 | |
Supplemental | |||||||
EBIT | 665.8 | 20.82 | 904.3 | 1,503.9 | 1,683.6 | 1,853 | |
EBITDA | 961.4 | 290.5 | 1,212.2 | 1,944.5 | 2,212.9 | 2,426.5 | |