

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,037.4 | 11,351.3 | 8,185 | 8,977.9 | 10,949.5 | 11,023.5 | |
COGS | 4,121 | 6,339.9 | 4,392.9 | 4,879.6 | 5,733.5 | 5,759.2 | |
Gross Profit | 3,916.4 | 5,011.5 | 3,792.1 | 4,098.2 | 5,216 | 5,264.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,475.6 | 1,976.5 | 818 | 914.9 | 1,306.6 | 1,324.1 | |
Total Operating Expenses | 2,440.8 | 3,034.9 | 2,974.1 | 3,183.4 | 9,642.9 | 6,960.9 | |
R&D Expenses | 298.2 | 487.6 | 322.1 | 348.2 | 410.9 | 409.9 | |
Selling General & Admin Expenses | 454.4 | 598.4 | 665.5 | 667.3 | 1,688.8 | 2,101.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.09) | (53.41) | (64.43) | (58.07) | (55.11) | (52.08) | |
Interest Income | 138 | 123.9 | 133.9 | 117.1 | 82.4 | 64.35 | |
Income Tax Expense | 225.3 | 245.2 | 121.3 | 167.6 | - | 103.2 | |
Net Income | |||||||
Net Income | 1,239.3 | 1,650.7 | 580.4 | 695.4 | 768 | 770.9 | |
Supplemental | |||||||
EBIT | 1,493.9 | 1,972.9 | 814.3 | 966.4 | - | - | |
EBITDA | 1,660.5 | 2,239.4 | 1,130 | 1,316.2 | - | - | |