
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,155.2 | 11,118.1 | 16,290.1 | 13,891.3 | 8,815.1 | 8,096 | |
COGS | 6,713.4 | 8,808.6 | 13,342.4 | 11,007.7 | 6,051.2 | 5,265.8 | |
Gross Profit | 2,441.8 | 2,309.5 | 2,947.7 | 2,883.6 | 2,763.8 | 2,830.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,578.5 | 1,408.6 | 1,695.2 | 1,283.5 | 1,470.3 | 1,573.3 | |
Total Operating Expenses | 863.3 | 900.9 | 1,252.5 | 1,600.1 | 7,344.8 | 3,733.4 | |
R&D Expenses | 13.72 | 12.44 | 12.37 | 14.33 | 13.01 | 13.82 | |
Selling General & Admin Expenses | 96.82 | 92.98 | 106.2 | 111.4 | 456.1 | 913 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.869555) | (5.117477) | (29.37) | (37.71) | (11.27) | (14.18) | |
Interest Income | 28.05 | 27.99 | 26.02 | 15.85 | 11.71 | 6.248083 | |
Income Tax Expense | 368.6 | 333.1 | 395.6 | 289.6 | - | 151.5 | |
Net Income | |||||||
Net Income | 1,224.6 | 1,090.6 | 1,316 | 1,010.1 | 1,103.2 | 1,144.5 | |
Supplemental | |||||||
EBIT | 1,512.5 | 1,351 | 1,739.7 | 1,430.4 | - | - | |
EBITDA | 1,525.5 | 1,365.3 | 1,752.3 | 1,456 | - | - | |