
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,813 | 2,940.2 | 2,617.4 | 6,410.4 | 10,527.2 | 11,128.2 | |
COGS | 2,211.8 | 2,005 | 1,687 | 2,845.2 | 4,448.4 | 4,590.3 | |
Gross Profit | 601.3 | 935.2 | 930.4 | 3,565.2 | 6,078.9 | 6,537.8 | |
Operating Expenses & Income | |||||||
Operating Income | 152.4 | 287 | 220.8 | 1,232.5 | 2,539 | 2,877.5 | |
Total Operating Expenses | 448.9 | 645.3 | 709.6 | 2,332.7 | 3,539.9 | 3,660.4 | |
R&D Expenses | 99.41 | 107.1 | 104.4 | 102.5 | 89.66 | 94.19 | |
Selling General & Admin Expenses | 207.4 | 249.8 | 254.8 | 644.2 | 3,439.7 | 1,338 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.167) | (9.47) | (12.74) | (14.75) | (36.77) | (43.92) | |
Interest Income | 2.086 | 6.273 | 25.2 | 35.46 | 84.39 | 64.55 | |
Income Tax Expense | 47.25 | 104.7 | 79.71 | 366.8 | 601 | 691 | |
Net Income | |||||||
Net Income | 103.4 | 321.7 | 168 | 1,057.6 | 1,777.3 | 2,063.2 | |
Supplemental | |||||||
EBIT | 157.8 | 435.8 | 260.5 | 1,437 | 2,415.1 | 2,797.2 | |
EBITDA | 244.3 | 524.3 | 351 | 1,518.7 | 2,511.9 | 2,898.9 | |