
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,950.9 | 6,085 | 3,037.4 | 3,698 | 4,581.3 | 4,581.4 | |
COGS | 3,457.6 | 3,593.2 | 2,202.7 | 2,578.5 | 2,985.7 | 2,912.1 | |
Gross Profit | 2,493.3 | 2,491.7 | 834.7 | 1,119.4 | 1,595.6 | 1,669.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,363.4 | 1,312 | (30.69) | 134.4 | 667.8 | 734 | |
Total Operating Expenses | 1,129.9 | 1,179.7 | 865.4 | 985 | 927.8 | 935.3 | |
R&D Expenses | 667.8 | 672.8 | 495.2 | 523.3 | 565.9 | 568.5 | |
Selling General & Admin Expenses | 236.9 | 255.2 | 193.7 | 208.7 | 203.2 | 245.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.924) | (1.454) | (0.793) | (21.59) | (37.92) | (38.11) | |
Interest Income | 4.247 | 42.13 | 84.61 | 190.1 | 266.1 | 202.5 | |
Income Tax Expense | 297 | 330.6 | 20.7 | 46.87 | 140.8 | 154.7 | |
Net Income | |||||||
Net Income | 1,113.2 | 1,159.1 | 50.59 | 230 | 692.7 | 757.7 | |
Supplemental | |||||||
EBIT | 1,415.1 | 1,491.1 | 72.08 | 298.5 | 871.4 | 853.2 | |
EBITDA | 1,515.3 | 1,592.4 | 181.4 | 411 | 984.2 | 963.7 | |