

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,532.4 | 10,514 | 10,757.3 | 12,659.4 | 15,308.1 | 15,856.7 | |
COGS | 7,355.8 | 8,213.4 | 8,313.2 | 9,838.9 | 12,124.9 | 12,547.4 | |
Gross Profit | 2,176.6 | 2,300.6 | 2,444.1 | 2,820.4 | 3,150.2 | 3,309.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,046.2 | 1,231.3 | 1,052.1 | 1,323 | 1,301.6 | 1,343.3 | |
Total Operating Expenses | 1,130.4 | 1,069.3 | 1,392 | 1,497.5 | 1,848.6 | 5,127.8 | |
R&D Expenses | 457.7 | 545.9 | 600.7 | 757.6 | 929.9 | 925.2 | |
Selling General & Admin Expenses | 112.8 | 86.34 | 133.6 | 157.6 | 347.6 | 848.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.15) | (95.74) | (149.3) | (28.1) | (82.26) | (58.33) | |
Interest Income | 21.24 | 12.25 | 31.26 | 48.29 | 41.66 | 36.26 | |
Income Tax Expense | 112 | 144.6 | 136.5 | 160.2 | 220.4 | 176 | |
Net Income | |||||||
Net Income | 935.3 | 1,065.8 | 936.3 | 1,169 | 1,231 | 1,138.8 | |
Supplemental | |||||||
EBIT | 1,047.6 | 1,100.1 | 1,105.7 | 1,231.4 | 1,301.6 | - | |
EBITDA | 1,452.2 | 1,717.8 | 1,829 | 1,975.8 | 2,273.4 | - | |