
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,808.9 | 12,358 | 11,937.6 | 8,206.9 | 9,434.2 | 10,551.7 | |
COGS | 5,308.6 | 8,604 | 10,057.2 | 7,611.2 | 8,117.1 | 8,629.3 | |
Gross Profit | 2,500.3 | 3,754 | 1,880.4 | 595.7 | 1,317.2 | 1,922.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,409.4 | 2,262.2 | 633.9 | (388.8) | 406.2 | 863 | |
Total Operating Expenses | 1,090.9 | 1,491.8 | 1,246.6 | 984.5 | 9,028 | 5,534.5 | |
R&D Expenses | 263.7 | 500.6 | 547.4 | 392.6 | 487.3 | 551.6 | |
Selling General & Admin Expenses | 417.3 | 578.8 | 528.6 | 472 | 174.4 | 688.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (155.6) | (133.8) | (143.6) | (176.3) | (171.1) | (185.9) | |
Interest Income | 38.96 | 56.49 | 125 | 138.6 | 134.1 | 92.58 | |
Income Tax Expense | 149.1 | 258.3 | (16.11) | 122.6 | - | 16.45 | |
Net Income | |||||||
Net Income | 1,259.7 | 1,948.1 | 511.1 | (308.5) | 212.8 | 523.6 | |
Supplemental | |||||||
EBIT | 1,566.8 | 2,414.8 | 769.8 | (188.6) | - | - | |
EBITDA | 2,000.5 | 3,075.7 | 1,610.5 | 696.6 | - | - | |