
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,590.8 | 5,855.8 | 7,252.3 | 8,716.5 | 10,073.5 | 20,437.9 | |
COGS | 3,092 | 3,926.6 | 4,671.5 | 5,681.4 | 6,476.6 | 13,447.8 | |
Gross Profit | 1,498.8 | 1,929.2 | 2,580.8 | 3,035.1 | 3,596.9 | 6,990.1 | |
Operating Expenses & Income | |||||||
Operating Income | 389.6 | 544.2 | 849.4 | 1,089.9 | 1,611.5 | 2,898.2 | |
Total Operating Expenses | 1,109.2 | 1,385 | 1,731.3 | 1,945.2 | 1,985.5 | 4,092 | |
R&D Expenses | 424.5 | 577.4 | 681.4 | 730.4 | 734.2 | 1,496 | |
Selling General & Admin Expenses | 177.4 | 215.7 | 327.4 | 367.8 | 379.1 | 768.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (99.27) | (112.5) | (131.5) | (125.5) | (106.6) | (143.2) | |
Interest Income | 99.27 | 109.3 | 68.12 | 125.3 | 105.7 | 168.5 | |
Income Tax Expense | 44.76 | 71.27 | 100.1 | 177.4 | 263.8 | 444.7 | |
Net Income | |||||||
Net Income | 268.1 | 323.8 | 521.2 | 705.6 | 1,058.2 | 1,878.7 | |
Supplemental | |||||||
EBIT | 389.6 | 544.2 | 849.4 | 1,089.9 | 1,611.5 | 2,898.2 | |
EBITDA | 469.7 | 646.8 | 971.2 | 1,211.7 | 1,802.8 | 3,226.5 | |