
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,607.4 | 19,450.6 | 19,733.2 | 18,558.6 | 22,477.2 | 22,821.1 | |
COGS | 10,277.7 | 16,094.4 | 15,786 | 14,966.8 | 18,716.7 | 18,796 | |
Gross Profit | 2,329.7 | 3,356.2 | 3,947.2 | 3,591.8 | 3,760.5 | 4,025.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,241 | 1,769.2 | 2,083.9 | 2,116.3 | 2,394 | 2,391.3 | |
Total Operating Expenses | 1,088.7 | 1,587 | 1,863.3 | 1,475.4 | 1,366.5 | 6,174.3 | |
R&D Expenses | 603.3 | 939.1 | 876.7 | 721.9 | 488.4 | 606.5 | |
Selling General & Admin Expenses | 415.6 | 480.5 | 559.1 | 592.5 | 286.2 | 852.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.56) | (68.67) | (72.85) | (61.03) | (70.32) | (61.39) | |
Interest Income | 144.7 | 141.7 | 214 | 197.1 | 216.8 | 164.5 | |
Income Tax Expense | 107.1 | (8.731754) | 250 | 295.5 | 452.2 | 346.2 | |
Net Income | |||||||
Net Income | 1,120.4 | 1,669.3 | 1,818.4 | 1,826.8 | 1,851.2 | 1,779 | |
Supplemental | |||||||
EBIT | 1,277.4 | 1,728.1 | 2,151.1 | 2,184.7 | 2,394 | - | |
EBITDA | 1,684.2 | 2,189.4 | 2,711.3 | 2,827.4 | 3,200.1 | - | |