
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,633.2 | 6,385.5 | 8,904.6 | 10,778.4 | 10,597.4 | 10,543.4 | |
COGS | 1,593 | 2,029.5 | 2,784.2 | 3,179.7 | 2,833.2 | 2,809.7 | |
Gross Profit | 3,040.2 | 4,356 | 6,120.4 | 7,598.7 | 7,764.2 | 7,733.8 | |
Operating Expenses & Income | |||||||
Operating Income | 671.4 | 1,057.6 | 1,502.8 | 1,890.2 | 1,861.3 | 1,755.2 | |
Total Operating Expenses | 2,368.8 | 3,298.4 | 4,617.6 | 5,708.5 | 8,736.1 | 7,532 | |
R&D Expenses | 76.58 | 128 | 173.6 | 210.4 | 216.8 | 216.7 | |
Selling General & Admin Expenses | 237 | 327.3 | 455.4 | 365.9 | 4,858.1 | 3,376.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.52) | (13.65) | (19.07) | (31.85) | (36.64) | (37.4) | |
Interest Income | 28.1 | 51.71 | 75.35 | 72.07 | 58.31 | 39.87 | |
Income Tax Expense | 110.7 | 222.9 | 264.5 | 303.9 | - | 129.2 | |
Net Income | |||||||
Net Income | 576.1 | 817.4 | 1,193.9 | 1,552 | 1,497.8 | 1,474.2 | |
Supplemental | |||||||
EBIT | 700.7 | 1,059.8 | 1,416.4 | 1,798.2 | - | - | |
EBITDA | 766 | 1,129.8 | 1,497.9 | 1,889.4 | - | - | |