

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,894.9 | 7,149.7 | 7,926 | 7,883 | 7,814.4 | 7,947.2 | |
COGS | 2,861 | 3,629.4 | 3,910 | 3,646 | 6,120.7 | 5,391.1 | |
Gross Profit | 3,033.9 | 3,520.4 | 3,773 | 4,237 | 1,693.4 | 2,559.4 | |
Operating Expenses & Income | |||||||
Operating Income | 817.5 | 772.7 | 824 | 873 | 881.7 | 974.8 | |
Total Operating Expenses | 2,240.7 | 2,785.7 | 2,427.8 | 3,364 | 811.7 | 1,404.1 | |
R&D Expenses | 42.42 | 53.65 | 62 | 73 | 592.8 | 420.3 | |
Selling General & Admin Expenses | 115.7 | 124.1 | 97 | 155 | 167 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.71) | (47.18) | (93.13) | (107) | (109) | (121.2) | |
Interest Income | 13.98 | 47.55 | 30.18 | 60 | 51 | 29 | |
Income Tax Expense | 205.2 | 182.5 | 196.6 | 168 | 246.9 | 264.2 | |
Net Income | |||||||
Net Income | 546.2 | 489.3 | 552.5 | 445 | 533.8 | 585.5 | |
Supplemental | |||||||
EBIT | 828 | 735.9 | 606.5 | 752 | 881.7 | 1,026.9 | |
EBITDA | 1,075.9 | 1,040.6 | 1,208.5 | 1,535 | 1,259.5 | 1,430.3 | |