
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,441.1 | 11,629.6 | 12,690.6 | 15,374.5 | 15,786.3 | 15,900 | |
COGS | 7,419.6 | 9,085.3 | 9,411 | 11,439.7 | 11,466.6 | 11,569 | |
Gross Profit | 2,021.5 | 2,544.4 | 3,279.6 | 3,934.8 | 4,319.8 | 4,331.1 | |
Operating Expenses & Income | |||||||
Operating Income | 179.5 | 274 | 602.2 | 1,053.4 | 2,025.3 | 1,832.1 | |
Total Operating Expenses | 1,841.9 | 2,270.3 | 2,677.4 | 2,881.4 | 13,761.1 | 8,433.6 | |
R&D Expenses | 412.1 | 442.1 | 489.4 | 578.7 | 554.1 | 556.2 | |
Selling General & Admin Expenses | 572.5 | 659.9 | 788.7 | 903 | 605.5 | 1,740.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (263.8) | (268.3) | (232.2) | (222.9) | (116) | (108.8) | |
Interest Income | 20.81 | 26.73 | 28.73 | 19.12 | 14.96 | 17.18 | |
Income Tax Expense | (13.9) | 15.15 | 6.764881 | 86.79 | - | 135.9 | |
Net Income | |||||||
Net Income | 187.2 | 272.2 | 491.1 | 916.6 | 1,243.1 | 1,250.2 | |
Supplemental | |||||||
EBIT | 227.7 | 432.6 | 872.2 | 1,199.4 | - | - | |
EBITDA | 649.1 | 962.6 | 1,365.3 | 1,688.6 | - | - | |