
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,606.7 | 6,708.8 | 4,435.1 | 6,355.8 | 8,467.4 | 9,537 | |
COGS | 2,558.8 | 2,860.2 | 1,804.5 | 2,571.8 | 3,526.7 | 3,901.2 | |
Gross Profit | 3,047.8 | 3,848.6 | 2,630.6 | 3,784.1 | 4,940.8 | 5,635.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,556.5 | 2,462.1 | 1,208.3 | 2,035.9 | 2,992.2 | 1,987.3 | |
Total Operating Expenses | 1,492.3 | 1,689.2 | 1,422.3 | 1,748.1 | 1,948.5 | 3,648.5 | |
R&D Expenses | 497 | 534.9 | 428.2 | 573 | 640.2 | 538.4 | |
Selling General & Admin Expenses | 158.9 | 186.4 | 169.3 | 190.3 | 213.5 | 123.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.548) | (2.334) | (2.747) | (2.831) | (2.466) | (1.474) | |
Interest Income | 8.065 | 9.077 | 14.28 | 15.66 | 14.94 | 6.203 | |
Income Tax Expense | 372.4 | 532.4 | 254 | 341.1 | 517.8 | 676.6 | |
Net Income | |||||||
Net Income | 1,185.1 | 1,921.5 | 1,001.3 | 1,836.6 | 2,478.7 | 3,117.9 | |
Supplemental | |||||||
EBIT | 1,559 | 2,456.2 | 1,258 | 2,193.7 | 2,992.2 | - | |
EBITDA | 1,696.8 | 2,596.9 | 1,401.5 | 2,381.6 | 3,189.3 | 2,390.8 | |