
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,562 | 3,672.3 | 2,285.7 | 3,638.9 | 5,456.3 | 5,694.8 | |
COGS | 1,331.1 | 1,992.8 | 1,131.7 | 1,568.1 | 2,061 | (42.08) | |
Gross Profit | 1,231 | 1,679.5 | 1,154 | 2,070.9 | 5,456.3 | 5,736.9 | |
Operating Expenses & Income | |||||||
Operating Income | 915 | 1,414.5 | 472 | 1,412.9 | 2,321.8 | 2,466 | |
Total Operating Expenses | 315.9 | 265 | 682 | 658 | 3,134.5 | 3,712.2 | |
R&D Expenses | 369.8 | 563.5 | 681.8 | 763.5 | 915 | 1,101.4 | |
Selling General & Admin Expenses | 184.7 | 190.9 | 167.3 | 189.4 | 70.25 | 1,237.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.189524) | (1.032206) | (0.971321) | (1.512598) | (1.732177) | (2.801147) | |
Interest Income | 73.17 | 81.28 | 178.9 | 230 | 271.1 | 202.2 | |
Income Tax Expense | 85.87 | 114.5 | 21.07 | 71.88 | 85 | 57.94 | |
Net Income | |||||||
Net Income | 829.1 | 1,299.4 | 450.9 | 1,411.8 | 2,235.6 | 2,557.6 | |
Supplemental | |||||||
EBIT | 916.2 | 1,414.9 | 473.2 | 1,414.1 | 2,320.6 | - | |
EBITDA | 964.2 | 1,453.3 | 561.8 | 1,521.9 | 2,428.4 | - | |