
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,418.7 | 8,336 | 8,938.3 | 13,341.5 | 18,945.2 | 21,121.8 | |
COGS | 5,520.9 | 5,918.8 | 6,280.6 | 8,900.1 | 14,534.5 | 15,819.3 | |
Gross Profit | 1,897.8 | 2,417.2 | 2,657.7 | 4,441.4 | 4,410.8 | 5,302.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,193.4 | 1,572.6 | 1,706 | 2,956.1 | 4,410.8 | 5,017.9 | |
Total Operating Expenses | 704.4 | 844.6 | 951.7 | 1,485.4 | 14,342.8 | 4,284.5 | |
R&D Expenses | 410.9 | 468.5 | 538.9 | 789.6 | 1,140.9 | 1,788.9 | |
Selling General & Admin Expenses | 150.2 | 158.9 | 192.3 | 314.9 | 402.5 | 1,075.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.95) | (37.68) | (88.98) | (121.8) | (120.3) | (176.4) | |
Interest Income | 96.01 | 135.8 | 172.6 | 206.9 | 206.9 | 182.4 | |
Income Tax Expense | 135.8 | 211.7 | 215.8 | 383.4 | 575.9 | 444 | |
Net Income | |||||||
Net Income | 1,063.5 | 1,361.6 | 1,512.5 | 2,587.2 | 3,822.3 | 4,301.9 | |
Supplemental | |||||||
EBIT | 1,050.2 | 1,441.8 | 1,613.2 | 2,868.8 | 4,410.8 | - | |
EBITDA | 1,394.5 | 1,767.6 | 2,026.9 | 3,353.2 | 4,895.2 | - | |