| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,443.1 | 7,273.3 | 6,321.6 | 8,029.9 | 9,326.8 | 9,665.7 | |
COGS | 3,767.3 | 4,511.6 | 5,103.8 | 6,582 | 7,370.2 | 7,673.9 | |
Gross Profit | 1,675.8 | 2,761.6 | 1,217.7 | 1,448 | 1,956.6 | 1,992.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,392.6 | 1,835.7 | 357.7 | 473.9 | 1,109.9 | 696.6 | |
Total Operating Expenses | 283.2 | 926 | 860 | 974.1 | 846.7 | 1,295.7 | |
R&D Expenses | 638.8 | 733.1 | 707.3 | 765.3 | 773.6 | 2,233.5 | |
Selling General & Admin Expenses | 275.7 | 493.7 | 482.3 | 580 | 526.2 | 513.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (110.1) | (125.6) | (209.4) | (2,318.3) | (373.1) | (996.7) | |
Interest Income | 378.4 | 363.9 | 736.6 | 546.1 | 209.7 | 23.19 | |
Income Tax Expense | 65.17 | 16.02 | 62.51 | 129.6 | 84.31 | 82.9 | |
Net Income | |||||||
Net Income | 1,701.8 | 1,817.9 | 902.5 | 492.7 | 685.1 | 713.8 | |
Supplemental | |||||||
EBIT | 1,950.5 | 2,339.7 | 1,396.9 | 984 | 637.3 | (7,119.7) | |
EBITDA | 3,819.8 | 4,611 | 4,064.2 | 4,207.1 | 4,421.6 | 3,909.2 | |
