
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,052.8 | 10,858 | 11,302 | 11,233 | 11,028.2 | |
COGS | 2,656.3 | 4,281 | 4,341 | 4,409 | 3,885.4 | |
Gross Profit | 4,396.5 | 6,577 | 6,961 | 6,824 | 7,142.8 | |
Operating Expenses & Income | ||||||
Operating Income | 1,210.3 | 1,825 | 1,996 | 2,206 | 2,583.6 | |
Total Operating Expenses | 3,186.1 | 4,752 | 4,965 | 4,618 | 4,668.2 | |
R&D Expenses | 189.9 | 300 | 311 | 298 | 314.9 | |
Selling General & Admin Expenses | 1,368.4 | 2,011 | 2,265 | 4,452 | 4,364 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (11.82) | (278) | (414) | (394) | (339.9) | |
Interest Income | 12.56 | 51 | 34 | 65 | 57 | |
Income Tax Expense | 145.6 | 499 | 517 | 435 | 471.9 | |
Net Income | ||||||
Net Income | 1,027.1 | 1,060 | 1,049 | 1,442 | 1,666.7 | |
Supplemental | ||||||
EBIT | 1,435.7 | 1,896 | 2,042 | 2,304 | 2,583.6 | |
EBITDA | 1,633.7 | 2,183 | 2,351 | 2,628 | 2,943.5 | |