
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,069.4 | 10,537 | 14,473 | 21,620.2 | 28,902 | 35,190.1 | |
COGS | 4,064.4 | 5,374 | 6,059 | 11,654.5 | 16,329.1 | 20,149.2 | |
Gross Profit | 3,005.1 | 5,198 | 8,414 | 9,965.7 | 12,565.9 | 14,999.7 | |
Operating Expenses & Income | |||||||
Operating Income | 440.7 | 1,034 | 1,823 | 2,737.8 | 3,200.2 | 2,904.7 | |
Total Operating Expenses | 2,564.3 | 4,129 | 6,591 | 7,227.9 | 9,364.6 | 12,094.7 | |
R&D Expenses | 590.3 | 1,099 | 1,831 | 2,012.5 | 2,010.1 | 2,576.4 | |
Selling General & Admin Expenses | 464.5 | 661 | 766 | 1,002.1 | 1,078 | 1,228 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (228.7) | (135) | (174) | (171.7) | (148) | (211.8) | |
Interest Income | 138 | 265 | 723 | 154 | 138 | 114 | |
Income Tax Expense | 148.8 | 298 | 569 | 542.1 | 845.1 | 311.4 | |
Net Income | |||||||
Net Income | 83 | 482 | 987 | 1,988.6 | 2,000.1 | 1,861.5 | |
Supplemental | |||||||
EBIT | 470 | 1,046 | 1,727 | 2,702.4 | 3,201.2 | 2,441.7 | |
EBITDA | 674 | 1,449 | 2,251 | 3,344.4 | 3,772.3 | 3,425.8 | |