| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,933.5 | 6,960.8 | 8,423.3 | 9,465.7 | 11,145.8 | 21,855.2 | |
COGS | 3,461.1 | 4,140.2 | 4,961.1 | 5,534.8 | 6,517.3 | 12,755.2 | |
Gross Profit | 2,472.4 | 2,820.6 | 3,462.2 | 3,930.9 | 4,628.5 | 9,100 | |
Operating Expenses & Income | |||||||
Operating Income | 1,083.1 | 1,074.1 | 1,383.5 | 1,481.1 | 1,767.1 | 3,322.8 | |
Total Operating Expenses | 1,389.3 | 1,746.5 | 2,078.6 | 2,449.8 | 2,861.4 | 5,777.2 | |
R&D Expenses | 246.9 | 265.8 | 346.3 | 347.9 | 378.3 | 743.3 | |
Selling General & Admin Expenses | 558.4 | 541.4 | 630 | 656.7 | 854.1 | 1,218.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.724) | (9.409) | (20.16) | (12.65) | (10.51) | (20.71) | |
Interest Income | 81.36 | 9.409 | 83.57 | 12.65 | 11.1 | 15.48 | |
Income Tax Expense | 302.9 | 248 | 323.3 | 347.9 | 419.3 | 809 | |
Net Income | |||||||
Net Income | 601.7 | 747.1 | 961.4 | 1,079.3 | 1,308.9 | 2,559.3 | |
Supplemental | |||||||
EBIT | 1,054.8 | 1,074.1 | 1,383.5 | 1,481.1 | 1,755.3 | 3,305.2 | |
EBITDA | 1,128.3 | 1,142.7 | 1,458.9 | 1,553.5 | 1,872.3 | 3,539.1 | |
