| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,194.6 | 15,536.7 | 20,277.9 | 21,909.6 | 24,333.6 | 50,237 | |
COGS | 7,805 | 11,908.4 | 14,830.9 | 16,996.3 | 18,909.6 | 39,265.9 | |
Gross Profit | 2,389.6 | 3,628.3 | 5,447.1 | 4,913.4 | 5,424 | 10,971.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,557.7 | 570.8 | 67.03 | (190) | 233.4 | 586 | |
Total Operating Expenses | 9,093.1 | 3,057.5 | 5,380 | 5,103.4 | 5,190.6 | 10,385.1 | |
R&D Expenses | 751.3 | 860 | 1,681.6 | 1,524.3 | 1,435.3 | 2,880.3 | |
Selling General & Admin Expenses | 1,619.7 | 1,177.3 | 2,213.4 | 2,162.6 | 2,173.9 | 4,281.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.7) | (132) | (158.4) | (228.6) | (246.3) | (690.2) | |
Interest Income | 119.7 | 132 | 193.3 | 211.3 | 248.7 | 356.5 | |
Income Tax Expense | 128.9 | 251.9 | 421.7 | 353.4 | 430.5 | 1,001.6 | |
Net Income | |||||||
Net Income | 1,259.1 | 1,664.9 | 1,929 | 1,101.6 | 1,778.8 | 3,065.2 | |
Supplemental | |||||||
EBIT | 1,557.7 | 1,427.2 | 1,743.1 | 1,327.4 | 1,630.2 | (294,696.3) | |
EBITDA | 1,460 | 1,690.5 | 2,214.4 | 2,034.3 | 2,648.8 | (292,837.6) | |
