
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,272.2 | 12,182.7 | 14,045.2 | 15,126.7 | 16,192.6 | 17,302.9 | |
COGS | 7,243.1 | 9,560.9 | 10,826.2 | 11,636.7 | 12,694.8 | 13,488.9 | |
Gross Profit | 2,029.1 | 2,621.8 | 3,219.1 | 3,490 | 3,497.8 | 3,814 | |
Operating Expenses & Income | |||||||
Operating Income | 860.4 | 1,340.1 | 1,866 | 1,954.4 | 1,953.5 | 2,198.4 | |
Total Operating Expenses | 1,168.7 | 1,281.7 | 1,353.1 | 1,535.6 | 14,239.2 | 8,786.1 | |
R&D Expenses | 87.79 | 93.33 | 94.47 | 97.21 | 92.07 | 93.49 | |
Selling General & Admin Expenses | 308.6 | 333.6 | 373.3 | 491.3 | 668.8 | 1,155.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.83) | (13.17) | (15) | (2.182633) | (17.45) | (21.42) | |
Interest Income | 13.71 | 88.68 | 105.4 | 73.87 | 57.13 | 51.98 | |
Income Tax Expense | 192.6 | 309.3 | 435 | 474.7 | - | 171.3 | |
Net Income | |||||||
Net Income | 682.3 | 1,101 | 1,478.1 | 1,484.8 | 1,359.2 | 1,527.9 | |
Supplemental | |||||||
EBIT | 721.8 | 1,225.3 | 1,729.3 | 1,785.2 | - | - | |
EBITDA | 961.4 | 1,563.6 | 2,137.8 | 2,268.9 | - | - | |