
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,424.4 | 9,067.5 | 14,523.1 | 13,966.3 | 16,689 | 17,763.1 | |
COGS | 5,444.3 | 6,895 | 11,307.8 | 11,102.9 | 12,475 | 13,341 | |
Gross Profit | 1,980 | 2,172.6 | 3,215.3 | 2,863.4 | 4,214 | 4,422.1 | |
Operating Expenses & Income | |||||||
Operating Income | 933.8 | 1,278.8 | 1,363.1 | 1,154.4 | 1,871.1 | 2,032.9 | |
Total Operating Expenses | 1,046.2 | 893.7 | 1,852.2 | 1,709 | 14,817.9 | 8,877.6 | |
R&D Expenses | 542.7 | 641.9 | 982.5 | 941.4 | 966.1 | 949.4 | |
Selling General & Admin Expenses | 586.1 | 567.5 | 963.4 | 957.2 | 344.5 | 1,623.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.84) | (40.47) | (43.39) | (107.4) | (62.77) | (59.61) | |
Interest Income | 30.74 | 27.99 | 40.85 | 35.6 | 42.04 | 32.52 | |
Income Tax Expense | 94.96 | 165.3 | 219.8 | 82.84 | - | 197.5 | |
Net Income | |||||||
Net Income | 891.5 | 1,165 | 1,183.3 | 1,053.8 | 1,444.5 | 1,567.7 | |
Supplemental | |||||||
EBIT | 900.9 | 1,002.8 | 1,027.1 | 752.6 | - | - | |
EBITDA | 1,227.6 | 1,409.4 | 1,978.2 | 1,778 | - | - | |