
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,951.3 | 9,660.7 | 7,484 | 7,846.8 | 9,639.2 | 10,997.9 | |
COGS | 4,495.3 | 6,589.9 | 5,337.5 | 5,807.8 | 7,299.2 | 11,023.9 | |
Gross Profit | 2,456 | 3,070.8 | 2,146.4 | 2,039 | 9,639.2 | 9,963.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,537.4 | 2,063 | 1,193.7 | 1,101.6 | 1,293.1 | 1,535.4 | |
Total Operating Expenses | 918.6 | 1,007.8 | 952.7 | 937.4 | 8,346 | 10,973.3 | |
R&D Expenses | 407.2 | 537.3 | 485.1 | 392.9 | 501.9 | 743.5 | |
Selling General & Admin Expenses | 398.2 | 401.8 | 393 | 376.5 | 190.8 | 654 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.06) | (41.04) | (58.1) | (70.11) | (84.93) | (84.11) | |
Interest Income | 30.55 | 35.42 | 45.81 | 31.27 | 18.7 | 6.680567 | |
Income Tax Expense | 165.7 | 236.6 | 153.9 | 142.8 | 163 | 124.7 | |
Net Income | |||||||
Net Income | 1,306.6 | 1,758.4 | 1,011.1 | 942.1 | 1,098 | 1,348.7 | |
Supplemental | |||||||
EBIT | 1,558.2 | 2,100.3 | 1,222.6 | 1,165 | 1,261.1 | - | |
EBITDA | 1,742.4 | 2,336.3 | 1,520.4 | 1,605.3 | 1,701.4 | - | |