
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,141.2 | 7,877.6 | 9,610.6 | 11,581.1 | 9,117 | 19,991.6 |
COGS | 3,295.2 | 4,744.6 | 5,849.2 | 7,806.5 | 6,714.4 | 14,207.5 |
Gross Profit | 2,845.9 | 3,133 | 3,761.4 | 3,774.6 | 2,402.6 | 5,784.1 |
Operating Expenses & Income | ||||||
Operating Income | 1,520.4 | 1,771.9 | 2,020.2 | 1,919.2 | 830.3 | 2,196.9 |
Total Operating Expenses | 1,325.5 | 1,361.1 | 1,741.2 | 1,855.4 | 1,572.3 | 3,587.1 |
R&D Expenses | 216.7 | 270.6 | 362.7 | 413.4 | 265.2 | 677.1 |
Selling General & Admin Expenses | 117.4 | 863.8 | 1,077.3 | 1,271 | 1,614 | 2,743.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (650.3) | (924.8) | (834.2) | (805.8) | (784.5) | (1,537) |
Interest Income | 9.245 | 924.8 | 834.2 | 805.8 | 805.3 | 1,229 |
Income Tax Expense | 192.9 | 229.5 | 264.1 | 303.8 | 60.29 | 245.3 |
Net Income | ||||||
Net Income | 709.6 | 664.3 | 962.4 | 896.3 | 143.2 | 820.4 |
Supplemental | ||||||
EBIT | 1,552.8 | 1,818.6 | 2,060.7 | 2,006 | 987.9 | 2,489.5 |
EBITDA | 3,206.3 | 4,092.1 | 4,495.9 | 4,645.9 | 4,015.3 | 8,493.2 |