

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,617.2 | 5,094.8 | 4,226.9 | 4,192.4 | 5,666.5 | 6,791.5 | |
COGS | 3,591.6 | 2,873.4 | 2,471.9 | 2,046.8 | 3,032.8 | 3,658.6 | |
Gross Profit | 3,025.6 | 2,221.4 | 1,755 | 2,145.6 | 2,633.7 | 3,132.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,395.5 | 2,322.7 | 852.8 | 1,063.7 | 1,399.2 | 1,812.4 | |
Total Operating Expenses | 656.1 | 721.5 | 902.2 | 1,081.9 | 1,234.5 | 1,325.6 | |
R&D Expenses | 359.1 | 462.1 | 583.6 | 780.6 | 879.1 | 954.7 | |
Selling General & Admin Expenses | 181.5 | 132.6 | 164.9 | 193.3 | 228.9 | 167.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.951) | (1.57) | (1.744) | (2.059) | (2.514) | (2.42) | |
Interest Income | 4.957 | 106.8 | 367.3 | 408.7 | 348.5 | 261.9 | |
Income Tax Expense | 488.8 | 507.6 | 174 | 454.6 | 278.6 | 355.5 | |
Net Income | |||||||
Net Income | 2,025.5 | 1,941.7 | 1,445 | 1,578.2 | 1,239.9 | 1,602 | |
Supplemental | |||||||
EBIT | 2,516.2 | 2,450.9 | 1,621.3 | 2,034.2 | 1,521 | 1,673.9 | |
EBITDA | 2,589.5 | 2,525.5 | 1,702.7 | 2,124.5 | 1,615.3 | 1,770.3 | |