
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,269 | 5,118.5 | 5,496.3 | 6,239.7 | 7,878.2 | 16,196.9 | |
COGS | 3,388.2 | 3,741.5 | 3,911 | 4,429.9 | 4,747.7 | 9,644.3 | |
Gross Profit | 1,880.8 | 1,377 | 1,585.3 | 1,809.8 | 3,130.5 | 6,552.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,816.9 | 1,307.1 | 1,422.8 | 1,612.5 | 916.7 | 4,120.1 | |
Total Operating Expenses | 63.9 | 69.9 | 162.5 | 197.3 | 2,213.8 | 2,432.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 64 | 161.2 | 172.9 | 199.3 | 213.8 | 302.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9) | (8.7) | (5.5) | (67.6) | (14.8) | (31.8) | |
Interest Income | 113.5 | 117.6 | 195.9 | 155.7 | - | - | |
Income Tax Expense | 523.7 | 334.3 | 405 | 488.2 | 824.4 | 1,615 | |
Net Income | |||||||
Net Income | 1,439.9 | 1,123.8 | 1,281.4 | 1,328.7 | 2,242.7 | 4,909.8 | |
Supplemental | |||||||
EBIT | 1,977.8 | 1,466.8 | 1,691.9 | 1,821.4 | 2,916.7 | 6,380.2 | |
EBITDA | 2,275 | 1,779.4 | 1,955.6 | 2,148.1 | 3,375.9 | 7,294.8 | |