| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,909.4 | 8,248 | 10,248.4 | 13,252.9 | 15,208.8 | 15,592 | |
COGS | 6,185.2 | 6,414.2 | 8,159.7 | 10,732 | 12,507.5 | 12,620.4 | |
Gross Profit | 1,724.2 | 1,833.8 | 2,088.8 | 2,520.9 | 2,701.2 | 2,971.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,080.3 | 1,054 | 1,199.4 | 1,594.1 | 1,610.4 | 1,718.7 | |
Total Operating Expenses | 643.9 | 779.8 | 889.3 | 926.8 | 1,090.8 | 4,019.8 | |
R&D Expenses | 387.7 | 522.1 | 610.2 | 658.8 | 812.5 | 908.6 | |
Selling General & Admin Expenses | 209.9 | 240.6 | 263.8 | 295.2 | 126 | 420.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.3) | (2.359716) | (3.490675) | (11.44) | (11.7) | (6.078053) | |
Interest Income | 16.83 | 12.4 | 17.93 | 14.29 | 9.567377 | 7.630496 | |
Income Tax Expense | 128.7 | 108.5 | 101 | 184.1 | 189.1 | 149 | |
Net Income | |||||||
Net Income | 949.5 | 941.4 | 1,102.1 | 1,408.3 | 1,624.1 | 1,657.1 | |
Supplemental | |||||||
EBIT | 985.7 | 894 | 1,130.8 | 1,528.8 | 1,610.4 | - | |
EBITDA | 1,227.5 | 1,199.6 | 1,508 | 1,995.2 | 2,245.2 | - | |
