
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,492.3 | 5,539.1 | 7,473.8 | 9,936.6 | 11,984.8 | 12,050.5 | |
COGS | 2,638.2 | 4,295.9 | 5,843.3 | 7,864.5 | 9,708.6 | 9,647.1 | |
Gross Profit | 854.1 | 1,243.2 | 1,630.5 | 2,072.1 | 2,276.2 | 2,403.4 | |
Operating Expenses & Income | |||||||
Operating Income | 574.6 | 748.1 | 1,015.4 | 1,362.8 | 1,383.2 | 1,466.1 | |
Total Operating Expenses | 279.5 | 495.1 | 615.1 | 709.4 | 893 | 6,003.3 | |
R&D Expenses | 239.3 | 378.1 | 449.8 | 575.5 | 583.8 | 617.5 | |
Selling General & Admin Expenses | 82.43 | 126.7 | 174.9 | 237.3 | 117.1 | 401.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.351349) | (37.94) | (33.57) | (12.59) | (39.08) | (52.63) | |
Interest Income | 55.77 | 62.96 | 65.48 | 64.16 | 46.38 | 26.22 | |
Income Tax Expense | 48.73 | 61.93 | 106.3 | 173.3 | 208.4 | 103.5 | |
Net Income | |||||||
Net Income | 504.5 | 698.8 | 891.5 | 1,208.9 | 1,309.4 | 1,307.7 | |
Supplemental | |||||||
EBIT | 476.4 | 643.4 | 966.4 | 1,241.3 | 1,383.2 | - | |
EBITDA | 591.9 | 805.3 | 1,191.7 | 1,533.3 | 1,737.3 | - | |