
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,289.3 | 4,473.9 | 6,024.6 | 7,171.1 | 6,235.7 | 5,681.7 | |
COGS | 2,260.2 | 2,360.5 | 3,166 | 3,459.5 | 3,063.3 | 2,795.3 | |
Gross Profit | 2,029.1 | 2,113.5 | 2,858.6 | 3,711.6 | 3,172.5 | 2,886.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,756.9 | 1,776.1 | 2,286.8 | 3,096.3 | 2,850.2 | 2,406.6 | |
Total Operating Expenses | 272.1 | 337.4 | 571.8 | 615.3 | 3,385.6 | 1,375.7 | |
R&D Expenses | 60.71 | 84.51 | 99.87 | 114.3 | 130 | 133.8 | |
Selling General & Admin Expenses | 120.6 | 179.2 | 241.2 | 254 | 105 | 288.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.2) | (250.2) | (269.2) | (285.3) | (183) | (189.3) | |
Interest Income | 7.616044 | 12.75 | 24.69 | 27.57 | 15.7 | 11.49 | |
Income Tax Expense | 153.4 | 111.1 | 198.3 | 327.6 | - | 167 | |
Net Income | |||||||
Net Income | 1,605 | 1,664.2 | 2,048.5 | 2,703.9 | 2,213.5 | 1,936.9 | |
Supplemental | |||||||
EBIT | 1,880.2 | 2,043.3 | 2,553.7 | 3,397.4 | - | - | |
EBITDA | 2,134.2 | 2,513.5 | 3,100.9 | 3,989.8 | - | - | |