

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,022.9 | 9,098.2 | 11,462.5 | 14,600.5 | 14,360.8 | 13,967.2 | |
COGS | 5,259.1 | 6,487.3 | 7,600.3 | 9,583.9 | 10,345.5 | 10,229.6 | |
Gross Profit | 1,763.8 | 2,610.9 | 3,862.2 | 5,016.6 | 4,015.3 | 3,737.6 | |
Operating Expenses & Income | |||||||
Operating Income | 851.2 | 1,152.3 | 2,270.5 | 2,585.1 | 1,611.9 | 1,354 | |
Total Operating Expenses | 912.6 | 1,458.6 | 1,591.8 | 2,431.5 | 12,748.9 | 7,229.8 | |
R&D Expenses | 294 | 327 | 470.8 | 523.3 | 607.3 | 608.4 | |
Selling General & Admin Expenses | 326 | 538.1 | 781.5 | 891.1 | 1,083.3 | 1,524.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.6) | (78.86) | (52.75) | (122.5) | (124.5) | (132.4) | |
Interest Income | 35.27 | 38.71 | 46.44 | 75.79 | 42.46 | 37.78 | |
Income Tax Expense | 139.2 | 187 | 341.3 | 399.3 | - | 185.1 | |
Net Income | |||||||
Net Income | 690 | 948.1 | 1,903.7 | 2,259.5 | 1,274 | 952 | |
Supplemental | |||||||
EBIT | 548.9 | 1,088.7 | 1,728.6 | 2,634.6 | - | - | |
EBITDA | 744.1 | 1,317.4 | 1,981.3 | 2,900.7 | - | - | |