
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,973.8 | 9,531.3 | 11,531.5 | 13,570.7 | 14,055.5 | 14,930.9 | |
COGS | 6,234.7 | 6,247.6 | 6,023.7 | 8,055.4 | 9,896.1 | 10,394.2 | |
Gross Profit | 1,739.1 | 3,283.7 | 5,507.8 | 5,515.3 | 4,159.4 | 4,536.7 | |
Operating Expenses & Income | |||||||
Operating Income | 717.6 | 1,875.2 | 4,127.2 | 4,023.1 | 4,159.4 | 4,463 | |
Total Operating Expenses | 1,021.5 | 1,408.5 | 1,380.5 | 1,492.2 | 9,873.9 | 2,638.3 | |
R&D Expenses | 193.2 | 201 | 335.6 | 350.9 | 421.9 | 476.5 | |
Selling General & Admin Expenses | 138.3 | 113.3 | 104.5 | 121.4 | 137.9 | 566.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.03) | (48.08) | (47.93) | (23.92) | (14.43) | (5.507343) | |
Interest Income | 53.54 | 42 | 41.64 | 65.03 | 69.59 | 46.15 | |
Income Tax Expense | 111.4 | 282.7 | 614 | 587.8 | 963.2 | 828.7 | |
Net Income | |||||||
Net Income | 494.8 | 1,334.7 | 3,099.2 | 2,982.6 | 3,188.2 | 3,411.9 | |
Supplemental | |||||||
EBIT | 781.1 | 1,904.3 | 3,919.4 | 3,820.7 | 4,159.4 | - | |
EBITDA | 1,298.5 | 2,402 | 4,411.8 | 4,308.1 | 4,646.7 | - | |