
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,462.7 | 15,992.8 | 19,700.6 | 26,600.3 | 29,513 | 30,373.6 | |
COGS | 9,238 | 12,586.7 | 15,254.8 | 21,125 | 24,105.4 | 24,837 | |
Gross Profit | 2,224.7 | 3,406.1 | 4,445.8 | 5,475.3 | 5,407.5 | 5,536.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,144.6 | 1,977.7 | 2,476.3 | 3,420 | 3,050.8 | 3,098.8 | |
Total Operating Expenses | 1,080.1 | 1,428.3 | 1,969.5 | 2,055.4 | 2,356.7 | 7,789.6 | |
R&D Expenses | 502.5 | 750.7 | 986.4 | 1,224.2 | 1,348.2 | 1,373.5 | |
Selling General & Admin Expenses | 73.79 | 98.45 | 159.4 | 173 | 424.8 | 999.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.74) | (140.2) | (228.1) | (243.6) | (167.3) | (150.3) | |
Interest Income | 23.75 | 35.83 | 46.32 | 48.35 | 38.07 | 28.54 | |
Income Tax Expense | 128.4 | 260.9 | 312.3 | 417.6 | 368.9 | 267.3 | |
Net Income | |||||||
Net Income | 1,017.3 | 1,700.2 | 2,150.6 | 3,000.6 | 2,779.1 | 2,765.4 | |
Supplemental | |||||||
EBIT | 1,156.1 | 1,871.8 | 2,405.6 | 3,226.7 | 3,050.8 | - | |
EBITDA | 1,706 | 2,653.1 | 3,551.2 | 4,731.8 | 5,149.9 | - | |