
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,001 | 316.8 | 2,397.6 | 3,830.5 | 4,154.5 | 4,298.4 | |
COGS | 844.9 | 143.9 | 1,095.3 | 2,022.4 | 1,914.6 | 1,939.1 | |
Gross Profit | 155.2 | 172.8 | 1,302.3 | 1,808.1 | 2,239.8 | 2,359.3 | |
Operating Expenses & Income | |||||||
Operating Income | 536.3 | 83.54 | 609.7 | 658.5 | 881.9 | 913 | |
Total Operating Expenses | 634.1 | 89.3 | 692.6 | 1,149.6 | 1,357.9 | 1,446.3 | |
R&D Expenses | 268.9 | 36.11 | 270.2 | 412.9 | 463.4 | 487.9 | |
Selling General & Admin Expenses | 115 | 17.18 | 128.5 | 214.4 | 223 | 231.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.65) | (21.25) | (29.87) | (87.55) | (80.47) | (84.07) | |
Interest Income | 2.409117 | 2.420401 | 12.06 | 26.9 | 21 | - | |
Income Tax Expense | 104.3 | 15.7 | 116.6 | 111.2 | 159.7 | 171.2 | |
Net Income | |||||||
Net Income | 421.1 | 66.34 | 405.1 | 305.6 | 583.2 | 631.8 | |
Supplemental | |||||||
EBIT | 538.8 | 84.06 | 546.8 | 493.1 | 811.1 | 903 | |
EBITDA | 722.7 | 280 | 732.7 | 1,037.2 | 1,385.9 | 1,293 | |