
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,374.1 | 5,481.3 | 4,946.6 | 6,874.6 | 7,783.6 | 7,926.2 | |
COGS | 3,540.9 | 4,450.8 | 4,181.6 | 5,813.5 | 6,715.9 | 6,854.8 | |
Gross Profit | 1,833.2 | 1,030.5 | 764.9 | 1,061.1 | 1,067.7 | 1,071.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,457 | 758.9 | 502.6 | 673 | 448.9 | 505 | |
Total Operating Expenses | 376.2 | 271.6 | 262.3 | 388.1 | 7,334.7 | 4,276.3 | |
R&D Expenses | 148.5 | 129.8 | 127.1 | 181 | 147.3 | 140.8 | |
Selling General & Admin Expenses | 180.4 | 214.3 | 271.2 | 319.7 | 115.2 | 654.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.67) | (30.33) | (63.82) | (89.68) | (76.25) | (81.3) | |
Interest Income | 56.09 | 110.9 | 209.7 | 167.9 | 133.6 | 90.92 | |
Income Tax Expense | 227.8 | 104 | 72.55 | 105.4 | - | 36.78 | |
Net Income | |||||||
Net Income | 1,216.7 | 643.2 | 419.1 | 565.1 | 356.8 | 326.6 | |
Supplemental | |||||||
EBIT | 1,492.2 | 779.9 | 556 | 760.2 | - | - | |
EBITDA | 1,700.6 | 994.4 | 785.9 | 1,095 | - | - | |