

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,363.2 | 4,618.5 | 4,730.2 | 4,998.5 | 4,927.5 | 7,367.6 | |
COGS | 2,063.1 | 2,916.4 | 3,037.6 | 3,035.1 | 3,073.4 | 4,599.8 | |
Gross Profit | 1,300 | 1,702.1 | 1,692.6 | 1,963.4 | 1,854 | 2,767.9 | |
Operating Expenses & Income | |||||||
Operating Income | 491.4 | 504 | 559.4 | 717.8 | 609.1 | 811.9 | |
Total Operating Expenses | 808.6 | 1,198.1 | 1,133.2 | 1,245.6 | 1,236.7 | 1,956 | |
R&D Expenses | 194.1 | 254.5 | 266.6 | 275.6 | 276 | 417.2 | |
Selling General & Admin Expenses | 194.3 | 257.9 | 275.8 | 298.6 | 301 | 239.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.21) | (58.91) | (98.57) | (85.06) | (81.95) | (98.64) | |
Interest Income | 3.16476 | 7.797 | 14.61 | 13.28 | 22.03 | - | |
Income Tax Expense | 115.3 | 140.4 | 120 | 163.8 | 144.5 | 208.9 | |
Net Income | |||||||
Net Income | 329.6 | 280 | 340.5 | 478.2 | 249.2 | 368.7 | |
Supplemental | |||||||
EBIT | 488 | 490 | 559.7 | 724.2 | 609.1 | 883.8 | |
EBITDA | 711.8 | 780.5 | 852 | 1,040.2 | 907.5 | 1,248.5 | |