
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,977.8 | 8,505.4 | 11,262.8 | 15,838.9 | 20,875.3 | 22,581.7 | |
COGS | 3,888.5 | 4,914.5 | 6,418.8 | 8,754.8 | 11,501.2 | 12,036.8 | |
Gross Profit | 3,089.3 | 3,590.9 | 4,844 | 7,084 | 9,374 | 10,544.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,528.6 | 1,854.3 | 2,588.4 | 4,144.8 | 5,188.2 | 5,745.7 | |
Total Operating Expenses | 1,560.8 | 1,736.6 | 2,255.6 | 2,939.2 | 15,687.1 | 13,489.6 | |
R&D Expenses | 42.8 | 43.75 | 54.39 | 62.67 | 66.34 | 79.45 | |
Selling General & Admin Expenses | 112.5 | 246.5 | 146.9 | 412.4 | 2,188.4 | 3,404.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.87) | (4.829039) | (83.91) | (114.5) | (101.1) | (96.17) | |
Interest Income | 29.26 | 19.82 | 122.5 | 260.4 | 192.2 | 225.7 | |
Income Tax Expense | 320.6 | 395.5 | 539.5 | 780.9 | - | 390.9 | |
Net Income | |||||||
Net Income | 1,193 | 1,440.5 | 2,039.8 | 3,326.7 | 4,415.3 | 4,907.3 | |
Supplemental | |||||||
EBIT | 1,358.7 | 1,760.2 | 2,356.5 | 3,780.1 | - | - | |
EBITDA | 1,540.7 | 1,980.7 | 2,606.2 | 4,115.7 | - | - | |