
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,003.3 | 12,337.4 | 12,498 | 11,298 | 12,680 | 11,469 | |
COGS | 4,892.7 | 7,001.8 | 7,459 | 7,184 | 7,951 | 6,908 | |
Gross Profit | 3,110.6 | 5,335.6 | 5,039 | 4,114 | 4,729 | 4,561 | |
Operating Expenses & Income | |||||||
Operating Income | 1,102.5 | 2,735.8 | 2,247 | 1,486 | 1,809 | 1,527 | |
Total Operating Expenses | 2,008.1 | 2,599.8 | 2,792 | 2,628 | 2,920 | 3,034 | |
R&D Expenses | 620.8 | 590.4 | 709 | 695 | 769 | - | |
Selling General & Admin Expenses | 167 | 223 | 215 | 170 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.55) | (41.17) | (77) | (94) | (122) | (134) | |
Interest Income | 0.732 | 1.111 | 5 | 16 | 18 | - | |
Income Tax Expense | 268.6 | 854.3 | 612 | 399 | 583 | 714 | |
Net Income | |||||||
Net Income | 875.2 | 2,174.9 | 1,678 | 1,213 | 2,007 | 1,833 | |
Supplemental | |||||||
EBIT | 1,102.5 | 2,735.8 | 2,247 | 1,486 | 1,809 | 1,527 | |
EBITDA | 1,304.3 | 3,008 | 2,564 | 2,006 | 2,379 | 2,095 | |