

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,053.7 | 11,515.8 | 13,247 | 15,673 | 17,186 | 18,215.7 | |
COGS | 7,385.3 | 8,681.8 | 9,850 | 10,949 | 11,690 | 12,276.9 | |
Gross Profit | 2,668.4 | 2,834 | 3,397 | 4,724 | 5,496 | 5,979.6 | |
Operating Expenses & Income | |||||||
Operating Income | 105 | (638.3) | (446) | 1,365 | 2,198 | 2,672.5 | |
Total Operating Expenses | 2,563.3 | 3,472.3 | 3,843 | 3,359 | 3,298 | 3,305.7 | |
R&D Expenses | 922.4 | 1,322.7 | 1,725 | 1,486 | 1,393 | 1,335.3 | |
Selling General & Admin Expenses | 450 | 626 | 585 | 481 | 479 | 475 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.75) | (56.96) | (38) | (44.93) | (31) | (28.47) | |
Interest Income | 178 | 47 | 131 | 223 | 245 | 219 | |
Income Tax Expense | 294.3 | 58.92 | 27 | 203 | 12 | 317.1 | |
Net Income | |||||||
Net Income | (35.36) | (422.3) | (532) | 1,138 | 2,212 | 3,364.1 | |
Supplemental | |||||||
EBIT | 330.7 | (306.4) | (456) | 1,377 | 2,255 | 3,062.3 | |
EBITDA | 462.8 | (138.5) | (301.2) | 1,498 | 2,357 | 3,156.9 | |