

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,326.1 | 7,061.9 | 7,954.1 | 8,024.8 | 7,545.4 | 7,868.9 | |
COGS | 4,866.6 | 5,428.5 | 5,931.9 | 6,268.3 | 5,838.2 | 6,165.8 | |
Gross Profit | 1,459.5 | 1,633.4 | 2,022.2 | 1,756.5 | 1,707.2 | 1,703.1 | |
Operating Expenses & Income | |||||||
Operating Income | 206.8 | 271.4 | 468.5 | 328.6 | 419.8 | 362.8 | |
Total Operating Expenses | 1,252.7 | 1,362 | 1,553.7 | 1,427.9 | 1,287.4 | 1,322.1 | |
R&D Expenses | 689.4 | 732.9 | 877.7 | 810.7 | 704.4 | 740.8 | |
Selling General & Admin Expenses | 243 | 238.1 | 315.5 | 318.8 | 332.2 | 311.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.55) | (31.43) | (75.69) | (63.23) | (113.2) | (78.94) | |
Interest Income | 10.19 | - | 30.73 | 43.16 | 24.59 | 66.51 | |
Income Tax Expense | 70.03 | 9.51183 | 130.7 | 41.86 | 158.6 | 178.5 | |
Net Income | |||||||
Net Income | 181.3 | 561.3 | 263.9 | 353.1 | 80.03 | 116.3 | |
Supplemental | |||||||
EBIT | 334.5 | 271.4 | 468.5 | 476 | 419.8 | 400.3 | |
EBITDA | 676.1 | 671.8 | 1,002.9 | 1,061.4 | 953.1 | 993.8 | |