
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,396.6 | 5,403.5 | 5,409.8 | 6,033.4 | 7,130.2 | 7,680.8 | |
COGS | 2,879 | 3,487.9 | 3,832.4 | 4,090.3 | 4,686.5 | 4,999.5 | |
Gross Profit | 1,517.6 | 1,915.6 | 1,577.4 | 1,943.1 | 2,443.7 | 2,681.3 | |
Operating Expenses & Income | |||||||
Operating Income | 955.8 | 1,262.5 | 1,054.1 | 1,183 | 1,364.5 | 1,597.2 | |
Total Operating Expenses | 561.9 | 653.1 | 523.3 | 760.2 | 5,765.7 | 3,642.2 | |
R&D Expenses | 241.8 | 292.7 | 355.9 | 423.5 | 471.1 | 492 | |
Selling General & Admin Expenses | 228 | 271.2 | 333.1 | 358.9 | 179 | 703.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.93) | (20.08) | (37.76) | (56.01) | (65.46) | - | |
Interest Income | 18.51 | 19.27 | 103.2 | 158.5 | 166.5 | - | |
Income Tax Expense | 117.6 | 156.8 | 119.8 | 169.5 | - | 119 | |
Net Income | |||||||
Net Income | 768.1 | 1,060.1 | 923.9 | 1,002.5 | 1,258.6 | 1,370.5 | |
Supplemental | |||||||
EBIT | 956 | 1,270.6 | 1,079.1 | 1,226.1 | - | - | |
EBITDA | 1,156.6 | 1,607.8 | 1,608.7 | 1,790.4 | - | - | |