
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,383.9 | 4,908.6 | 6,979.6 | 8,260.9 | 12,913.8 | 14,720.9 | |
COGS | 3,070.2 | 3,528.6 | 4,794.2 | 5,735.6 | 8,651.6 | 9,752.1 | |
Gross Profit | 1,313.7 | 1,380 | 2,185.4 | 2,525.3 | 4,262.2 | 4,968.8 | |
Operating Expenses & Income | |||||||
Operating Income | 980.6 | 923 | 1,586.3 | 1,722.7 | 3,275.9 | 3,949 | |
Total Operating Expenses | 333.1 | 457 | 599.1 | 802.6 | 986.3 | 1,019.8 | |
R&D Expenses | 65.03 | 104.4 | 180.7 | 218.6 | 217.6 | 234.2 | |
Selling General & Admin Expenses | 40.47 | 53.29 | 257.2 | 292.6 | 364.8 | 388 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.079) | (4.789198) | (4.758424) | (3.136597) | (72.22) | (31.37) | |
Interest Income | 2.181 | 4.789198 | 4.758424 | 3.136597 | 74.14 | 54.69 | |
Income Tax Expense | 223.1 | 245.8 | 317.1 | 292.3 | 643.1 | 765.6 | |
Net Income | |||||||
Net Income | 20.14 | 323.7 | 981.7 | 1,389.3 | 3,109.1 | 3,054.4 | |
Supplemental | |||||||
EBIT | 252.2 | 579 | 1,318.8 | 1,698.6 | 3,005 | 3,578.4 | |
EBITDA | 322 | 684.1 | 1,441.7 | 1,830.5 | 3,165.4 | 3,714.1 | |