| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,318.3 | 12,014 | 12,305.5 | 9,427.2 | 11,019.7 | 13,881.7 | |
COGS | 2,793.3 | 4,481.5 | 4,428.3 | 4,045.8 | 4,246.2 | 4,747.6 | |
Gross Profit | 4,525 | 7,532.5 | 7,877.2 | 5,381.3 | 6,773.5 | 9,134.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,776.7 | 3,553.2 | 3,983.8 | 2,070.1 | 3,002.5 | 4,958.7 | |
Total Operating Expenses | 5,541.6 | 8,460.7 | 8,321.7 | 7,357.1 | 8,017.2 | 8,923.1 | |
R&D Expenses | 1,296.1 | 1,700.5 | 1,660.2 | 1,487.9 | 1,766 | 1,977.2 | |
Selling General & Admin Expenses | 915.4 | 1,266.2 | 1,273.6 | 1,068.6 | 1,255.3 | 1,447.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (184.8) | (200.4) | (264.6) | (322.2) | (317.7) | (350.8) | |
Interest Income | 1.22 | 6.906 | 41.29 | 78.82 | 105.3 | 119.2 | |
Income Tax Expense | (61.71) | 350.2 | 293.4 | - | - | - | |
Net Income | |||||||
Net Income | 1,390.4 | 2,748.6 | 3,314.6 | 1,635.3 | 2,267.3 | 4,135 | |
Supplemental | |||||||
EBIT | 2,104.5 | 3,820.7 | 3,978.9 | 2,099.6 | 3,029.8 | 5,054.6 | |
EBITDA | 2,588.2 | 5,596.7 | 6,165.7 | 4,203.9 | 5,028.7 | 7,025.6 | |
