
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,167.9 | 5,955.5 | 7,479.7 | 11,206.5 | 12,223.7 | 14,116.9 | |
COGS | 3,216.2 | 3,699 | 4,507.1 | 6,862.5 | 7,563.2 | 8,562.8 | |
Gross Profit | 951.7 | 2,256.6 | 2,972.6 | 4,344 | 4,660.6 | 5,554.1 | |
Operating Expenses & Income | |||||||
Operating Income | 656.5 | 1,756.4 | 2,097.6 | 3,404.3 | 3,437.8 | 4,270.3 | |
Total Operating Expenses | 295.1 | 500.1 | 875 | 939.6 | 8,785.9 | 6,021.6 | |
R&D Expenses | 133.2 | 287.2 | 436.4 | 548.9 | 562.1 | 581 | |
Selling General & Admin Expenses | 41.81 | 69.91 | 113.9 | 272 | 334.1 | 571.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.519146) | (31.06) | (75.48) | (49.2) | (57.7) | (62.19) | |
Interest Income | 14.13 | 60.79 | 192.4 | 149.6 | 164.4 | 134.7 | |
Income Tax Expense | 78.94 | 230.7 | 305.3 | 440.2 | - | 276.7 | |
Net Income | |||||||
Net Income | 578.6 | 1,517.4 | 1,791 | 2,960.3 | 3,170.8 | 3,653.1 | |
Supplemental | |||||||
EBIT | 615 | 1,623 | 1,957.1 | 3,234.2 | - | - | |
EBITDA | 651.4 | 1,679.2 | 2,062.7 | 3,391.1 | - | - | |