| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,638.8 | 10,255.3 | 7,115.5 | 5,454.4 | 6,670.2 | 7,050.4 | |
COGS | 2,582.4 | 5,397.6 | 3,475.2 | 3,144 | 3,869.3 | 4,194.2 | |
Gross Profit | 2,056.4 | 4,857.7 | 3,640.3 | 2,310.5 | 2,800.9 | 2,856.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,192.4 | 3,730.8 | 2,337.6 | 1,013.6 | 1,254.1 | 1,224.2 | |
Total Operating Expenses | 880.7 | 1,685.6 | 1,302.7 | 1,296.9 | 1,546.8 | 1,560.6 | |
R&D Expenses | 387.5 | 708.9 | 643.7 | 577.4 | 593.3 | 553.1 | |
Selling General & Admin Expenses | 153.3 | 235.4 | 267.3 | 229.3 | 194.1 | 1,064.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.328337) | (10.53) | (5.375556) | (8.931738) | (12.75) | (12.69) | |
Interest Income | 11.17 | 22.52 | 7.348142 | 14.43 | 203 | 94.4 | |
Income Tax Expense | 123.7 | 430.3 | 278.5 | 128.4 | 159.7 | 144.4 | |
Net Income | |||||||
Net Income | 1,069.3 | 3,301.6 | 2,063.1 | 891.7 | 1,132.6 | 1,034.6 | |
Supplemental | |||||||
EBIT | 1,200.3 | 3,735.5 | 2,330.6 | 1,016.6 | 1,299.1 | - | |
EBITDA | 1,414.6 | 4,077.2 | 2,752.5 | 1,488.8 | 1,850 | 1,434.4 | |
