
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,021.6 | 8,694 | 10,058.5 | 10,787.9 | 9,001.4 | 8,601.2 | |
COGS | 3,968 | 4,734.9 | 5,363.2 | 6,189.2 | 5,722.5 | 5,581.3 | |
Gross Profit | 4,053.6 | 3,959.1 | 4,695.3 | 4,598.7 | 3,278.9 | 3,019.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,874.5 | 2,975.7 | 3,393.7 | 3,572.1 | 2,250 | 1,950.4 | |
Total Operating Expenses | 1,179.1 | 983.4 | 1,301.6 | 1,026.5 | 6,751.4 | 3,831.8 | |
R&D Expenses | 199.5 | 230 | 232.4 | 269.6 | 252.2 | 268.9 | |
Selling General & Admin Expenses | 161.8 | 91.48 | 109.9 | 97.23 | 276.5 | 656.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.16) | (41.21) | (39.76) | (40.11) | (31.75) | (31.19) | |
Interest Income | 125.7 | 96.41 | 44.62 | 36.86 | 14.39 | 11.31 | |
Income Tax Expense | 404.2 | 454.8 | 517.8 | 543.2 | - | 182.6 | |
Net Income | |||||||
Net Income | 2,431.9 | 2,472.3 | 2,797.4 | 2,977 | 2,158.6 | 1,902.3 | |
Supplemental | |||||||
EBIT | 2,747.7 | 2,849.5 | 3,230.1 | 3,419.9 | - | - | |
EBITDA | 2,853.9 | 2,896.8 | 3,297.9 | 3,474.9 | - | - | |