
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,848.8 | 7,966.9 | 8,351.8 | 8,798.1 | 11,529 | 11,529 | |
COGS | 4,573.4 | 5,319.5 | 5,544.5 | 6,063 | 7,808.7 | 7,808.7 | |
Gross Profit | 2,275.4 | 2,647.5 | 2,807.2 | 2,735.2 | 3,720.3 | 3,720.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,108.5 | 1,375.9 | 1,196.6 | 907.7 | 1,154.5 | 1,152.6 | |
Total Operating Expenses | 1,225.1 | 1,389.7 | 1,610.6 | 7,890.5 | 10,374.5 | 10,376.4 | |
R&D Expenses | 212.9 | 229.8 | 240.8 | 304.6 | 604.2 | 604.2 | |
Selling General & Admin Expenses | 391.5 | 457.3 | 550.1 | 1,522.9 | 1,961.6 | 1,963.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.57) | (28.52) | (59.17) | (93.72) | (145.6) | (145.6) | |
Interest Income | 4.39 | 4.082 | 9.944 | 16.98 | 22.48 | 22.48 | |
Income Tax Expense | 298.4 | 382.5 | 329.9 | - | - | - | |
Net Income | |||||||
Net Income | 784.5 | 964.9 | 926.9 | 670 | 932.7 | 932.7 | |
Supplemental | |||||||
EBIT | 1,108.5 | 1,375.9 | 1,316 | - | - | - | |
EBITDA | 1,364.7 | 1,649.8 | 1,613.6 | - | - | - | |