
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,218 | 5,149.4 | 5,726.7 | 7,375 | 8,942 | 9,855 | |
COGS | 3,205.2 | 2,956.2 | 3,451.2 | 4,239.8 | 5,328.8 | 5,693.2 | |
Gross Profit | 3,012.8 | 2,193.2 | 2,275.4 | 3,135.2 | 3,613.2 | 4,161.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,294.5 | 1,661.4 | 1,777.6 | 2,522.7 | 2,418 | 3,006.8 | |
Total Operating Expenses | 718.3 | 531.7 | 497.8 | 612.5 | 1,195.2 | 2,670.1 | |
R&D Expenses | 418.5 | 452.2 | 545.8 | 583.1 | 616.2 | 654.1 | |
Selling General & Admin Expenses | 444.3 | 471.5 | 424.7 | 401.3 | 144.1 | 599 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.395128) | (8.899349) | (22.49) | (29.3) | (22.54) | (22.14) | |
Interest Income | 103.2 | 154.6 | 174.9 | 203.6 | 196.9 | 150.9 | |
Income Tax Expense | 290.2 | 160.2 | 199.7 | 328.7 | 391.2 | 305.7 | |
Net Income | |||||||
Net Income | 2,010.8 | 1,504.7 | 1,581 | 2,190.4 | 2,618.4 | 2,876.6 | |
Supplemental | |||||||
EBIT | 2,023.6 | 1,172 | 1,172 | 2,044.3 | 2,418 | - | |
EBITDA | 2,396.1 | 1,696.5 | 1,765.9 | 2,685.7 | 3,158.4 | - | |