
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31,424.2 | 35,376.8 | 24,329.5 | 18,731.5 | 15,140.2 | 14,669.4 | |
COGS | 22,953.4 | 24,049.5 | 15,531.7 | 12,631.2 | 11,041.1 | 10,840.1 | |
Gross Profit | 8,470.8 | 11,327.3 | 8,797.8 | 6,100.2 | 4,099.1 | 3,829.3 | |
Operating Expenses & Income | |||||||
Operating Income | 4,795.7 | 7,235.3 | 6,700.1 | 2,221.7 | 1,237.5 | 845.9 | |
Total Operating Expenses | 3,675.2 | 4,092 | 2,097.7 | 3,878.5 | 13,902.7 | 9,020.5 | |
R&D Expenses | 325.3 | 759.5 | 983 | 700.1 | 496 | 458.3 | |
Selling General & Admin Expenses | 1,768.7 | 1,729.9 | 1,607.2 | 1,571.2 | 200.4 | 1,960.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (865.9) | (544.3) | (582.4) | (737.9) | (593.7) | (600.2) | |
Interest Income | 243.8 | 119.5 | 61.32 | 145.8 | 121.3 | 79.36 | |
Income Tax Expense | 1,132.8 | 1,796.4 | 965.9 | 507.5 | - | 145.8 | |
Net Income | |||||||
Net Income | 2,739.3 | 4,461.3 | 4,944.3 | 1,208.3 | 612.6 | 405.1 | |
Supplemental | |||||||
EBIT | 5,510.7 | 7,462.4 | 7,175.5 | 2,832.9 | - | - | |
EBITDA | 7,123.9 | 9,102.7 | 8,881.5 | 4,709.9 | - | - | |