

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,961 | 13,202.1 | 14,212.9 | 14,667 | 15,333 | 15,603.3 | |
COGS | 7,419.3 | 8,339.7 | 8,955.5 | 8,790.4 | 8,653.9 | 8,663.9 | |
Gross Profit | 4,541.7 | 4,862.4 | 5,257.3 | 5,876.6 | 6,679.1 | 6,939.3 | |
Operating Expenses & Income | |||||||
Operating Income | 434.6 | 691.5 | 1,024.9 | 1,608.7 | 2,064.9 | 2,351.1 | |
Total Operating Expenses | 4,107.1 | 4,170.9 | 4,232.4 | 4,267.9 | 13,268.1 | 8,347.6 | |
R&D Expenses | 303.1 | 366.7 | 246.2 | 232.8 | 245.4 | 242 | |
Selling General & Admin Expenses | 1,398 | 1,374.7 | 1,586.9 | 1,524.8 | 993.9 | 766.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.112238) | (24.98) | (47.89) | (45.13) | (10.26) | (9.646031) | |
Interest Income | 123.9 | 177.6 | 215.1 | 241.5 | 212.1 | 151 | |
Income Tax Expense | 151.7 | 145.5 | 184.2 | 247.7 | - | 289.6 | |
Net Income | |||||||
Net Income | 228 | 352.3 | 644.7 | 1,055.7 | 1,679.1 | 1,778.6 | |
Supplemental | |||||||
EBIT | 274.9 | 460 | 658.8 | 1,349.5 | - | - | |
EBITDA | 1,020.6 | 1,178.7 | 1,357.2 | 2,033 | - | - | |