

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,347.7 | 8,352.1 | 8,073.2 | 7,186 | 8,625.4 | 9,077.2 | |
COGS | 4,492.7 | 5,598.9 | 5,238.8 | 4,607.4 | 5,742 | 6,118.4 | |
Gross Profit | 1,855.1 | 2,753.1 | 2,834.4 | 2,578.6 | 2,883.4 | 2,958.8 | |
Operating Expenses & Income | |||||||
Operating Income | 633.1 | 1,472 | 1,006.4 | 551.6 | 632.8 | 745.3 | |
Total Operating Expenses | 1,304.3 | 1,556.1 | 1,828 | 2,027 | 2,250.6 | 2,213.5 | |
R&D Expenses | 495.1 | 599.6 | 624.4 | 709.7 | 777.9 | 810.1 | |
Selling General & Admin Expenses | 301 | 368.2 | 489.7 | 553.1 | 598.5 | 461.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.871) | (5.989) | (6.462) | (8.582) | (9.409) | (12.35) | |
Interest Income | 4.724 | 7.242 | 75.8 | 145 | 79.39 | 50.74 | |
Income Tax Expense | 112.3 | 285.2 | 273.5 | 210.6 | 134.9 | 148.7 | |
Net Income | |||||||
Net Income | 451 | 1,074.5 | 969.3 | 966.9 | 705.8 | 924.4 | |
Supplemental | |||||||
EBIT | 639.3 | 1,478.6 | 1,447.2 | 1,358.6 | 632.8 | 521.4 | |
EBITDA | 733.6 | 1,579.6 | 1,642.9 | 1,606.4 | 875.3 | 761.5 | |