
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,047.2 | 2,714.7 | 4,350.8 | 4,364.8 | 5,673.7 | 6,315.3 | |
COGS | 934.2 | 1,272.9 | 2,237.5 | 2,229.1 | 3,061.2 | 3,437.6 | |
Gross Profit | 1,112.9 | 1,441.9 | 2,113.3 | 2,135.7 | 2,612.4 | 2,877.6 | |
Operating Expenses & Income | |||||||
Operating Income | 847.3 | 1,229 | 1,779.7 | 1,827.9 | 2,267.3 | 6,070.8 | |
Total Operating Expenses | 265.6 | 212.8 | 333.6 | 307.8 | 3,406.4 | (1,216.9) | |
R&D Expenses | 65.82 | 96.8 | 101.2 | 150.5 | 206.4 | 220.1 | |
Selling General & Admin Expenses | 86.55 | 114.6 | 159.7 | 142.6 | 101.8 | 199.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126.1) | (117.9) | (160) | (260.2) | (331.4) | (366.2) | |
Interest Income | 0.0707 | 34.48 | 35.81 | 12.99 | 22.33 | 15.72 | |
Income Tax Expense | 125.3 | 29.1 | 19.59 | 10.57 | - | 415.4 | |
Net Income | |||||||
Net Income | 721.9 | 1,198.3 | 1,761.8 | 1,790.3 | 5,049.9 | 5,202 | |
Supplemental | |||||||
EBIT | 972 | 1,344.1 | 1,937.3 | 2,089.5 | - | - | |
EBITDA | 1,202.9 | 1,611.2 | 2,290.1 | 2,821.4 | - | - | |