
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,948.8 | 7,265.8 | 7,872.3 | 10,807.6 | 13,960.4 | 15,569.9 | |
COGS | 5,575.9 | 4,428.4 | 4,635.1 | 6,068.5 | 7,573.2 | 8,263.5 | |
Gross Profit | 3,372.9 | 2,837.4 | 3,237.2 | 4,739.2 | 6,387.3 | 7,306.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,266.8 | 701.6 | 792.7 | 1,645.8 | 2,830.7 | 3,516.3 | |
Total Operating Expenses | 2,106.1 | 2,135.8 | 2,444.6 | 3,081.7 | 3,556.6 | 3,790.2 | |
R&D Expenses | 879.9 | 816.1 | 908.6 | 1,275.2 | 1,473.9 | 1,607.1 | |
Selling General & Admin Expenses | 499.9 | 499.9 | 567 | 694.4 | 850.9 | 1,245.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.7) | (53.7) | (37.39) | (17.61) | (15.35) | (14.66) | |
Interest Income | 2.085 | 2.085 | 5.328 | 8.801 | 31.52 | 51.05 | |
Income Tax Expense | 314.9 | 146.5 | 198.5 | 391.6 | 692.5 | 864.9 | |
Net Income | |||||||
Net Income | 941.3 | 536.5 | 650.9 | 1,372.8 | 2,283.3 | 2,875.7 | |
Supplemental | |||||||
EBIT | 736.7 | 739.3 | 792.7 | 1,782.6 | 2,991.2 | 3,612.9 | |
EBITDA | 898 | 900.6 | 911 | 1,979.1 | 3,195.3 | 3,815 | |