
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,423 | 10,557.7 | 11,247.3 | 14,517.2 | 22,001.3 | 24,954.9 | |
COGS | 7,579.2 | 8,427.2 | 8,673.4 | 10,727.4 | 15,407.2 | 17,229.6 | |
Gross Profit | 1,843.9 | 2,130.5 | 2,573.8 | 3,789.8 | 6,594.1 | 7,725.3 | |
Operating Expenses & Income | |||||||
Operating Income | 882.9 | 1,151.9 | 1,446.5 | 2,505.3 | 4,701.5 | 5,656.6 | |
Total Operating Expenses | 962.2 | 981.5 | 1,123.4 | 1,284.5 | 1,882.2 | 2,068.7 | |
R&D Expenses | 203.9 | 187.1 | 202 | 286.7 | 406.4 | 457.1 | |
Selling General & Admin Expenses | 433.3 | 483.8 | 574.5 | 665.5 | 1,479.2 | 1,139.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.49) | (47.94) | (79.66) | (77.86) | (80.95) | (90.8) | |
Interest Income | 20.84 | 19.66 | 33.2 | 59 | 74.72 | 62.33 | |
Income Tax Expense | 214 | 334.3 | 322.6 | 639.2 | 1,171.4 | 1,372.4 | |
Net Income | |||||||
Net Income | 672.9 | 998.7 | 1,085.5 | 1,933.5 | 3,558.3 | 4,256.5 | |
Supplemental | |||||||
EBIT | 902.5 | 1,390.7 | 1,509.3 | 2,689 | 4,913 | 5,781.1 | |
EBITDA | 1,241 | 1,767.5 | 1,807.5 | 3,034.5 | 5,300.2 | 6,199.7 | |