
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,888.7 | 11,587 | 13,446.7 | 15,587 | 14,473 | 14,623.1 | |
COGS | 10,090.2 | 9,209.7 | 11,037.1 | 13,665.6 | 12,456.1 | 12,412.4 | |
Gross Profit | 1,798.6 | 2,377.3 | 2,409.5 | 1,921.3 | 2,016.8 | 2,210.7 | |
Operating Expenses & Income | |||||||
Operating Income | 976 | 1,658.9 | 1,254.3 | 844.6 | 720.7 | 753.8 | |
Total Operating Expenses | 822.6 | 718.5 | 1,155.3 | 1,076.8 | 13,752.3 | 10,469.5 | |
R&D Expenses | 476.1 | 509.1 | 616.9 | 647.3 | 605 | 614.7 | |
Selling General & Admin Expenses | 178.5 | 274.9 | 326.5 | 337.9 | 429.8 | 646.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.95) | (25.41) | (64.62) | (64.9) | (9.484813) | (12.02) | |
Interest Income | 1.342744 | 33.82 | 102.1 | 106 | 168.1 | 82.98 | |
Income Tax Expense | 54.19 | 141.4 | (12.56) | 18.66 | - | (86.98) | |
Net Income | |||||||
Net Income | 923.1 | 1,515.6 | 1,282.6 | 833.5 | 505.5 | 436 | |
Supplemental | |||||||
EBIT | 976.1 | 1,333.9 | 1,140.7 | 595.5 | 451.6 | - | |
EBITDA | 1,041 | 1,406.6 | 1,226.3 | 683.6 | 534.1 | 345.9 | |