
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,503.8 | 5,354.9 | 7,399.2 | 9,942.4 | 13,894 | 14,496.8 | |
COGS | 3,304 | 3,921.8 | 5,155.6 | 6,833.1 | 9,195.3 | 9,521 | |
Gross Profit | 1,199.8 | 1,433.1 | 2,243.6 | 3,109.3 | 4,698.6 | 4,975.9 | |
Operating Expenses & Income | |||||||
Operating Income | 604.8 | 786.6 | 1,346.5 | 1,992.7 | 3,583.8 | 3,734.5 | |
Total Operating Expenses | 595 | 646.5 | 897.1 | 1,116.6 | 10,310.2 | 6,138 | |
R&D Expenses | 78.68 | 94.17 | 102.3 | 99.77 | 142.5 | 152.7 | |
Selling General & Admin Expenses | 279.1 | 347.5 | 375.9 | 483.9 | 120.6 | 742.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.9) | (117.8) | (165) | (252.4) | (252.9) | (274.1) | |
Interest Income | 20.76 | 13.37 | 43.57 | 42.46 | 67.51 | 61.88 | |
Income Tax Expense | 143 | 174.5 | 299.2 | 418.6 | - | 473.8 | |
Net Income | |||||||
Net Income | 471 | 611.1 | 1,031.2 | 1,583.8 | 2,338.7 | 2,518.3 | |
Supplemental | |||||||
EBIT | 705.6 | 845.5 | 1,511.1 | 2,288.7 | - | - | |
EBITDA | 950.3 | 1,165.1 | 1,995.4 | 3,210.4 | - | - | |