

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,199.2 | 10,346.2 | 10,470.9 | 8,244.6 | 8,010.6 | 8,016.5 | |
COGS | 2,566.4 | 7,386.1 | 5,668.2 | 4,090.4 | 5,679.6 | 4,830 | |
Gross Profit | 1,632.7 | 2,960.1 | 4,802.7 | 4,154.2 | 2,331 | 3,185.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,113.7 | 2,626.2 | 3,501.9 | 2,726 | 2,085.4 | 2,108.1 | |
Total Operating Expenses | 868.9 | 1,139.3 | 1,300.7 | 1,428.2 | 245.6 | 1,077.8 | |
R&D Expenses | 12.04 | 20.4 | 12.7 | - | 15.09 | - | |
Selling General & Admin Expenses | 25.32 | 38 | 39.5 | 43.6 | 68.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89.67) | (101.7) | (112.3) | (125.2) | (73.79) | (94.25) | |
Interest Income | 33.67 | 71.7 | 70.2 | 81.81 | 57.86 | 45.26 | |
Income Tax Expense | 245.6 | 583.4 | 825.3 | 638.5 | 422.5 | 422.7 | |
Net Income | |||||||
Net Income | 767.9 | 1,717 | 2,266.1 | 1,875.3 | 1,488.8 | 1,490.1 | |
Supplemental | |||||||
EBIT | 1,200.6 | 2,633.7 | 3,700.5 | 2,903.4 | 2,085.4 | 2,227.8 | |
EBITDA | 1,567.4 | 3,096.4 | 4,689 | 3,657.7 | 2,710.2 | 2,853.2 | |