
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,526.5 | 10,168.8 | 11,608 | 13,651.9 | 20,309.6 | 21,057.7 | |
COGS | 6,799.2 | 8,245 | 9,221.3 | 10,749.3 | 16,329.2 | 16,716.5 | |
Gross Profit | 1,727.3 | 1,923.9 | 2,386.7 | 2,902.6 | 3,980.3 | 4,341.2 | |
Operating Expenses & Income | |||||||
Operating Income | 811.6 | 973.9 | 1,137.4 | 1,370.1 | 2,037.3 | 2,146.1 | |
Total Operating Expenses | 915.8 | 950 | 1,249.3 | 1,532.5 | 1,943.1 | 5,776 | |
R&D Expenses | 258.5 | 294.5 | 375.4 | 431.1 | 513.7 | 573.1 | |
Selling General & Admin Expenses | 537.7 | 568.1 | 636.7 | 854 | 442.9 | 1,541.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (152) | (148.5) | (125.6) | (137.9) | (200.8) | (190) | |
Interest Income | 55.57 | 52.5 | 41.6 | 24.24 | 32.46 | 14.64 | |
Income Tax Expense | 118.9 | 127.8 | 161.1 | 190 | 304.9 | 262.3 | |
Net Income | |||||||
Net Income | 480.2 | 560.8 | 716 | 897.8 | 957.2 | 967.2 | |
Supplemental | |||||||
EBIT | 849.1 | 967.2 | 1,119.5 | 1,392.5 | 2,037.3 | - | |
EBITDA | 1,152.6 | 1,325.4 | 1,519.2 | 1,849.6 | 3,186.7 | - | |