
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,829.2 | 8,859.2 | 11,858.6 | 10,053 | 11,157 | 21,279.5 | |
COGS | 4,633.6 | 4,706.6 | 6,434.9 | 5,297.8 | 5,873 | 11,227 | |
Gross Profit | 4,195.7 | 4,152.6 | 5,423.6 | 4,755.2 | 5,284 | 10,052.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,271.7 | (0.0225) | 445.6 | 1,498.7 | 1,425 | 3,133.3 | |
Total Operating Expenses | 2,943.1 | 0.0225 | 4,978 | 5,090.9 | 3,859 | 7,136.1 | |
R&D Expenses | 831.1 | 795.6 | 1,100.4 | 1,055.9 | 1,100 | 1,964.9 | |
Selling General & Admin Expenses | - | 0.0225 | 451.2 | 2,656.2 | 2,529 | 5,167.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.26) | (84.05) | (240) | (259.2) | (220) | (480.1) | |
Interest Income | - | 103 | 267.4 | 324 | 47 | 498 | |
Income Tax Expense | 367.7 | 0.000361 | 59.42 | (11.65) | 306.9 | 283.4 | |
Net Income | |||||||
Net Income | 828.4 | (0.0229) | 91.5 | 1.102171 | 957.5 | 920.4 | |
Supplemental | |||||||
EBIT | 1,271.7 | (0.0225) | 394.5 | 248.5 | 1,718 | 1,590 | |
EBITDA | 1,678.6 | (0.0225) | 1,018.4 | 735.8 | 2,289 | 2,590.6 | |