
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,569.4 | 14,932.9 | 21,908 | 27,618.1 | 32,557.2 | 32,260.4 | |
COGS | 7,248.6 | 11,587.6 | 17,753.4 | 22,420.7 | 26,349 | 26,371.1 | |
Gross Profit | 2,320.8 | 3,345.4 | 4,154.6 | 5,197.3 | 6,208.2 | 5,889.3 | |
Operating Expenses & Income | |||||||
Operating Income | 856.7 | 1,158.4 | 1,536.7 | 2,098.9 | 2,575.9 | 2,292.5 | |
Total Operating Expenses | 1,464.2 | 2,187 | 2,617.8 | 3,098.5 | 3,632.3 | 8,884.1 | |
R&D Expenses | 977.4 | 1,612.5 | 1,982.3 | 2,255.8 | 2,642.1 | 2,593.4 | |
Selling General & Admin Expenses | 267.9 | 387.3 | 499.8 | 533.9 | 217.6 | 740.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.804526) | (37.5) | (65.26) | (67.61) | (81.73) | (28.34) | |
Interest Income | 6.954903 | 7.764061 | 14.02 | 13.58 | 14.17 | 13.18 | |
Income Tax Expense | 28.88 | (14.73) | (3.391939) | 81.59 | 97.42 | 15.42 | |
Net Income | |||||||
Net Income | 832.9 | 1,184.6 | 1,546.7 | 2,004.9 | 2,453.6 | 2,332.8 | |
Supplemental | |||||||
EBIT | 897.5 | 1,133.1 | 1,507.7 | 2,247.5 | 2,599.9 | - | |
EBITDA | 1,140.4 | 1,459.5 | 1,960.3 | 2,647.3 | 3,258 | - | |