
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,801.1 | 12,031.9 | 12,062.7 | 14,278.2 | 20,275.6 | 20,828.5 | |
COGS | 6,042.9 | 7,706.1 | 8,020.2 | 8,912.7 | 11,841.6 | 12,381 | |
Gross Profit | 2,758.3 | 4,325.8 | 4,042.4 | 5,365.5 | 8,434 | 8,447.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,586.9 | 3,406.9 | 2,677 | 3,798.6 | 6,498.1 | 6,528.7 | |
Total Operating Expenses | 1,048.3 | 1,291.8 | 1,365.5 | 1,566.9 | 1,935.9 | 1,918.8 | |
R&D Expenses | 389.8 | 454 | 527.3 | 597.5 | 739.8 | 759.1 | |
Selling General & Admin Expenses | 503.5 | 624.7 | 642.5 | 787.1 | 954.8 | 1,044.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.92) | (38.2) | (24.24) | (13.61) | (38.62) | (38.58) | |
Interest Income | 6.74 | 21.7 | 107.6 | 96.64 | 93.1 | 103.5 | |
Income Tax Expense | 353.6 | 712.4 | 533.8 | 830.3 | 1,296.6 | 1,301.9 | |
Net Income | |||||||
Net Income | 1,196.2 | 2,614.3 | 2,298.2 | 3,427.8 | 5,277.2 | 5,304.4 | |
Supplemental | |||||||
EBIT | 1,710 | 3,407.2 | 2,808.6 | 4,257.4 | 6,498.1 | 6,453.8 | |
EBITDA | 2,140.4 | 3,876.5 | 3,344.2 | 4,854.3 | 7,146.2 | 7,125 | |