
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,544.1 | 20,712.5 | 17,045.8 | 16,963.6 | 25,659.1 | 28,469.3 | |
COGS | 14,028.9 | 16,845.3 | 14,933.9 | 14,676.2 | 20,998.4 | 23,320.4 | |
Gross Profit | 4,515.2 | 3,867.2 | 2,111.9 | 2,287.4 | 4,654.5 | 5,142.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,298.7 | 2,952.5 | 1,058.5 | 946.8 | 1,452 | 1,883.1 | |
Total Operating Expenses | 2,216.4 | 914.8 | 1,053.4 | 1,340.6 | 24,207.1 | 32,149.7 | |
R&D Expenses | 710.6 | 735.3 | 736.5 | 813.5 | 885.3 | 898.7 | |
Selling General & Admin Expenses | 454.8 | 442 | 465 | 620.4 | 368.4 | 1,226.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (511.1) | (338.8) | (242.1) | (233.4) | (534.8) | (597.7) | |
Interest Income | 43.87 | 55.32 | 64.23 | 51.93 | 57.69 | 36.77 | |
Income Tax Expense | 164.6 | 239.6 | 163.2 | 107.1 | - | 229.3 | |
Net Income | |||||||
Net Income | 1,569 | 2,164.4 | 452.1 | 652.5 | 888.8 | 1,035.9 | |
Supplemental | |||||||
EBIT | 2,754.9 | 3,307.8 | 1,209.8 | 1,234.3 | - | - | |
EBITDA | 3,858.7 | 4,405.2 | 2,327.8 | 2,459.5 | 1,452 | - | |