
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,443.8 | 10,266.3 | 11,538 | 12,275.8 | 14,095.1 | 14,947 | |
COGS | 4,764.9 | 6,497.9 | 7,413.5 | 8,072.6 | 9,185.4 | 9,859.8 | |
Gross Profit | 2,678.9 | 3,768.4 | 4,124.5 | 4,203.1 | 4,909.6 | 5,087.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,524.9 | 1,750.6 | 1,833.3 | 1,864.4 | 2,224.7 | 2,298.1 | |
Total Operating Expenses | 5,918.9 | 8,515.7 | 9,704.7 | 10,411.4 | 11,870.4 | 12,649 | |
R&D Expenses | 151.8 | 282.3 | 448.3 | 469.3 | 576 | 608.5 | |
Selling General & Admin Expenses | 286.3 | 778.8 | 802 | 720.5 | 788.7 | 1,456.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.07) | (167.3) | (182.2) | (243.7) | (192.8) | (201.4) | |
Interest Income | 64.41 | 35.21 | 33.54 | 73.63 | 39.39 | 43.21 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,661 | 1,374.6 | 1,601.1 | 1,793.4 | 1,663.9 | 1,669 | |
Supplemental | |||||||
EBIT | - | 1,833.7 | 2,020.1 | 2,335 | 2,105.5 | 2,160.5 | |
EBITDA | - | 2,529.9 | 2,947.2 | 3,383.6 | 3,286.5 | 2,160.5 | |