

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,443.8 | 10,266.3 | 11,538 | 12,275.8 | 14,095.1 | 14,518.3 | |
COGS | 4,767.7 | 6,501.8 | 7,422.1 | 8,091.4 | 9,185.4 | 9,545.4 | |
Gross Profit | 2,676.1 | 3,764.5 | 4,115.9 | 4,184.3 | 4,909.6 | 4,973 | |
Operating Expenses & Income | |||||||
Operating Income | 1,914.3 | 1,689.9 | 1,847.9 | 2,104.5 | 2,224.7 | 2,181.6 | |
Total Operating Expenses | 761.7 | 2,074.6 | 2,268 | 2,079.9 | 11,870.4 | 7,758.6 | |
R&D Expenses | 151.8 | 282.3 | 448.3 | 469.3 | 576 | 593.6 | |
Selling General & Admin Expenses | 866.8 | 1,497.8 | 1,606.6 | 1,584.8 | 788.7 | 2,176.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.46) | (167.3) | (182.2) | (243.7) | (192.8) | (200.5) | |
Interest Income | 64.41 | 35.21 | 33.54 | 73.63 | 39.39 | 33.72 | |
Income Tax Expense | 290.9 | 314.3 | 256.1 | 377.1 | - | 179.1 | |
Net Income | |||||||
Net Income | 1,661 | 1,374.6 | 1,601.1 | 1,793.4 | 1,663.9 | 1,693.7 | |
Supplemental | |||||||
EBIT | 1,447.6 | 1,666.6 | 1,689.7 | 1,719.2 | - | - | |
EBITDA | 1,852.2 | 2,227.4 | 2,430.9 | 2,582.5 | - | - | |