
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,008.3 | 6,642.2 | 7,165.8 | 8,813.4 | 11,078.4 | 11,467.4 | |
COGS | 4,302 | 4,787.1 | 4,730 | 5,812.6 | 7,360.6 | 7,621.5 | |
Gross Profit | 1,706.3 | 1,855.1 | 2,435.8 | 3,000.8 | 3,717.9 | 3,845.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,197.3 | 1,354.2 | 1,843.9 | 2,293.7 | 2,699.7 | 2,796.9 | |
Total Operating Expenses | 509 | 500.9 | 591.9 | 707.1 | 8,378.7 | 4,837.5 | |
R&D Expenses | 259.4 | 295.2 | 355.7 | 463.1 | 655.7 | 678.8 | |
Selling General & Admin Expenses | 143.9 | 149.4 | 161.1 | 212.4 | 126 | 408.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.5) | (9.072698) | (7.268295) | (8.816159) | (3.047008) | (2.522693) | |
Interest Income | 2.453085 | 1.137885 | 5.456079 | 15.06 | 17.09 | 10.14 | |
Income Tax Expense | 145.3 | 153.2 | 232.6 | 279.1 | - | 197 | |
Net Income | |||||||
Net Income | 1,053.2 | 1,200.1 | 1,612.1 | 2,011.4 | 2,393.3 | 2,389 | |
Supplemental | |||||||
EBIT | 1,166.2 | 1,258.7 | 1,774.7 | 2,136.8 | - | - | |
EBITDA | 1,426.1 | 1,547 | 2,082.6 | 2,464.9 | - | - | |