
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,432 | 7,885.2 | 7,931.2 | 10,731.5 | 19,263.8 | 20,499.5 | |
COGS | 5,937.5 | 6,485 | 6,308 | 8,311.9 | 12,611.4 | 13,302.6 | |
Gross Profit | 1,494.6 | 1,400.1 | 1,623.3 | 2,419.5 | 6,652.5 | 7,196.9 | |
Operating Expenses & Income | |||||||
Operating Income | 739 | 906.2 | 758.9 | 1,288.3 | 5,130.8 | 5,568 | |
Total Operating Expenses | 755.5 | 493.9 | 864.3 | 1,131.2 | 1,521.7 | 5,246.4 | |
R&D Expenses | 297.4 | 287.5 | 348.3 | 449.8 | 765.9 | 799.2 | |
Selling General & Admin Expenses | 222.9 | 223.9 | 264.3 | 386.3 | 243.6 | 776.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.66) | (93.4) | (85.3) | (113.7) | (137.8) | (138.8) | |
Interest Income | 2.104194 | 10.04 | 23.13 | 14.33 | 24.51 | 26.6 | |
Income Tax Expense | 66.63 | 106.6 | 77.87 | 157.4 | 709.7 | 543 | |
Net Income | |||||||
Net Income | 670.4 | 790.6 | 671.3 | 1,154.4 | 4,312 | 4,679.8 | |
Supplemental | |||||||
EBIT | 802.5 | 820.6 | 793.6 | 1,327.7 | 5,159.5 | - | |
EBITDA | 1,235.2 | 1,409.5 | 1,418.5 | 2,064.4 | 6,082.4 | - | |