
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,519.4 | 6,623.9 | 8,619.9 | 9,138.5 | 8,050.6 | 7,949.6 | |
COGS | 2,756.9 | 4,274.5 | 5,788.4 | 6,071.8 | 5,552.6 | 7,624.4 | |
Gross Profit | 1,762.5 | 2,349.4 | 2,831.5 | 3,066.7 | 8,050.6 | 8,029.5 | |
Operating Expenses & Income | |||||||
Operating Income | 639 | 872.3 | 1,184.8 | 1,200.2 | 502 | 406 | |
Total Operating Expenses | 1,123.6 | 1,477.1 | 1,646.7 | 1,866.5 | 7,548.6 | 8,662.8 | |
R&D Expenses | 496.7 | 692.3 | 907.8 | 978 | 951.4 | 1,315.7 | |
Selling General & Admin Expenses | 284.6 | 363.3 | 424.7 | 363.4 | 317.9 | 764.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.05253) | (30.55) | (39.08) | (37.63) | (19.43) | (20.71) | |
Interest Income | 20.1 | 21.9 | 120.9 | 154.3 | 93.14 | 74.82 | |
Income Tax Expense | 44.42 | 63.09 | 59.76 | 47.89 | 49.48 | 47.73 | |
Net Income | |||||||
Net Income | 581.7 | 797.9 | 1,101.8 | 1,117 | 450.1 | 404.7 | |
Supplemental | |||||||
EBIT | 640.6 | 901 | 1,221.8 | 1,236.1 | 499.6 | - | |
EBITDA | 681.5 | 958.5 | 1,301.9 | 1,313.7 | 577.2 | - | |