

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,020.8 | 21,347.5 | 24,557.8 | 27,947.2 | 30,932.4 | 31,115.8 | |
COGS | 11,959.2 | 15,874.7 | 17,815.1 | 20,305.1 | 22,313.8 | 22,151.3 | |
Gross Profit | 4,061.6 | 5,472.9 | 6,742.7 | 7,642.1 | 8,618.6 | 8,964.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,986.8 | 3,066.9 | 3,553 | 3,710.1 | 4,830.2 | 4,966.8 | |
Total Operating Expenses | 2,074.9 | 2,406 | 3,189.8 | 3,932 | 3,788.4 | 9,610.5 | |
R&D Expenses | 751.1 | 989 | 1,096.8 | 1,351.8 | 1,317.2 | 1,366.9 | |
Selling General & Admin Expenses | 875.8 | 1,267 | 1,476.3 | 1,767.5 | 892.1 | 2,352.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (151.5) | (239.4) | (219.9) | (169.7) | (154.2) | (138.1) | |
Interest Income | 163.1 | 188.1 | 159.1 | 130.3 | 262.6 | 188.8 | |
Income Tax Expense | 271.8 | 443.2 | 619.5 | 580 | 737.1 | 552.5 | |
Net Income | |||||||
Net Income | 1,684 | 2,573.3 | 2,921 | 3,099.2 | 4,062.9 | 4,087.1 | |
Supplemental | |||||||
EBIT | 1,865.9 | 2,528.6 | 3,475 | 3,673.6 | 4,830.2 | - | |
EBITDA | 2,346 | 3,093.8 | 4,273.3 | 4,535.8 | 6,074.6 | - | |