
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,929 | 11,475.1 | 13,284.6 | 22,619.7 | 37,898.3 | 42,789.2 | |
COGS | 6,351.2 | 5,600.6 | 5,268.2 | 7,753.2 | 11,390.1 | 12,182.3 | |
Gross Profit | 7,577.8 | 5,874.6 | 8,016.4 | 14,866.5 | 26,508.3 | 30,606.9 | |
Operating Expenses & Income | |||||||
Operating Income | 3,246.1 | (6,940.3) | 994.4 | 2,044.8 | 7,667.4 | 9,240.5 | |
Total Operating Expenses | 4,331.7 | 12,814.9 | 7,022 | 12,821.7 | 30,231 | 30,590.5 | |
R&D Expenses | 1,966.3 | 1,874.6 | 1,573 | 1,680.4 | 2,340.4 | 2,417.6 | |
Selling General & Admin Expenses | 1,318.6 | 1,086.7 | 1,223.1 | 1,694.9 | 14,473 | 16,472.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (435.8) | (393.7) | (360.4) | (412.8) | (173.2) | (147.8) | |
Interest Income | 17.37 | 19.01 | 50.44 | 101 | 166.5 | 153.6 | |
Income Tax Expense | 710.1 | 115 | 377.3 | 401.7 | - | 293.2 | |
Net Income | |||||||
Net Income | 2,326.7 | (7,092.1) | 524 | 1,213.2 | 5,605.2 | 7,451.5 | |
Supplemental | |||||||
EBIT | 747 | 575.7 | 1,666.6 | 3,389.5 | 7,160 | - | |
EBITDA | 978.8 | 874.9 | 2,074.4 | 4,119.8 | 8,049.1 | 9,116.8 | |