
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,185.9 | 5,867 | 4,050.6 | 3,950.8 | 3,754.8 | 6,918.2 | |
COGS | 2,847 | 3,743.5 | 2,988.4 | 2,786.8 | 2,460 | 4,611 | |
Gross Profit | 2,338.9 | 2,123.5 | 1,062.2 | 1,164 | 1,294.8 | 2,307.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,575.6 | 1,388.2 | 473.3 | 588.4 | 667.1 | 1,189.2 | |
Total Operating Expenses | 763.4 | 735.3 | 588.9 | 616.1 | 627.7 | 1,118 | |
R&D Expenses | 230.9 | 204 | 120.8 | 135.8 | 171.6 | 290.2 | |
Selling General & Admin Expenses | 299.4 | 276.9 | 258.7 | 275.2 | 271.6 | 493.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.62) | (38.66) | (39.28) | (21.9) | (17.3) | (38.99) | |
Interest Income | 25.62 | 59.36 | 4.536 | 15.86 | 6.406 | 28.1 | |
Income Tax Expense | 323.1 | 241.3 | 93.23 | 113.9 | 148.1 | 237.1 | |
Net Income | |||||||
Net Income | 1,288 | 1,156.8 | 400.7 | 482.3 | 558.3 | 986.6 | |
Supplemental | |||||||
EBIT | 1,659.9 | 1,436.5 | 532.6 | 614.4 | 669.7 | 1,194.4 | |
EBITDA | 1,717 | 1,513.4 | 597 | 693.5 | 753.5 | 1,476.6 | |