
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,933.1 | 6,064 | 6,592 | 7,212 | 7,524 | 7,446.7 | |
COGS | 2,970.5 | 3,832.4 | 4,109 | 4,418 | 4,665 | 4,691.8 | |
Gross Profit | 1,962.6 | 2,231.5 | 2,483 | 2,794 | 2,859 | 2,755.8 | |
Operating Expenses & Income | |||||||
Operating Income | 595.1 | 805.7 | 718 | 1,155 | 1,251 | 1,203.4 | |
Total Operating Expenses | 4,370.6 | 5,361.8 | 5,874 | 6,057 | 6,273 | 6,244.3 | |
R&D Expenses | 354.9 | 361.1 | 395 | 384 | 426 | 409.7 | |
Selling General & Admin Expenses | 968.7 | 1,102.4 | 1,266 | 1,143 | 1,063 | 1,023.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.55) | (103.5) | (516) | (602) | (576) | (249.4) | |
Interest Income | 200.4 | 310.5 | 62 | 44 | 34 | 9.555 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 188.7 | 208.3 | 42 | 157 | 402 | 443.3 | |
Supplemental | |||||||
EBIT | - | 782.6 | 722 | 1,046 | 1,191 | 1,147.1 | |
EBITDA | 944 | 1,131.8 | 1,168 | 1,484 | 1,641 | 1,593.5 | |