
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,474.1 | 5,615.6 | 6,449 | 4,919.7 | 4,378.1 | 4,220.5 | |
COGS | 3,455.1 | 3,666.1 | 4,395.4 | 3,537.5 | 3,476.7 | 3,267.8 | |
Gross Profit | 2,019 | 1,949.5 | 2,053.7 | 1,382.2 | 901.5 | 952.7 | |
Operating Expenses & Income | |||||||
Operating Income | 750.1 | 719.7 | 710.1 | 7.907695 | (677.1) | (436.3) | |
Total Operating Expenses | 1,268.9 | 1,229.7 | 1,343.6 | 1,374.3 | 1,578.6 | 3,876.1 | |
R&D Expenses | 798.4 | 788.1 | 933.8 | 957.1 | 864.8 | 924.3 | |
Selling General & Admin Expenses | 303.6 | 296.2 | 332.4 | 325.8 | 119.3 | 492.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.643989) | (11.36) | (21.69) | (56.84) | (75.96) | (91.3) | |
Interest Income | 51.91 | 37.1 | 62.54 | 62.1 | 58.82 | 16.02 | |
Income Tax Expense | 40.66 | 26.16 | (21.1) | (101.7) | (86.92) | (36.23) | |
Net Income | |||||||
Net Income | 653.6 | 668.2 | 703 | 53.14 | (786.4) | (970.1) | |
Supplemental | |||||||
EBIT | 649.2 | 587.1 | 517.4 | (108.6) | (677.1) | - | |
EBITDA | 775.9 | 717.3 | 673.8 | 31.95 | (475.4) | (902.6) | |