

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,543.5 | 19,287.4 | 15,588.1 | 17,840.2 | 16,499.5 | 32,714.6 | |
COGS | 19,119.1 | 17,006.5 | 13,608.1 | 16,453.9 | 15,221.4 | 30,170.4 | |
Gross Profit | 3,424.3 | 2,281 | 1,980 | 1,386.2 | 1,278.1 | 2,544.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,640.1 | (317.3) | (103.6) | (63.52) | (73.75) | (151.7) | |
Total Operating Expenses | 1,784.2 | 1,802.8 | 1,426.5 | 1,449.8 | 1,351.8 | 2,695.9 | |
R&D Expenses | 811.3 | 796 | 657.7 | 679.7 | 645.5 | 1,325.2 | |
Selling General & Admin Expenses | 486.1 | 583.8 | 449 | 461 | 439.9 | 658.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (341.3) | (354.6) | (389.4) | (380) | (308) | (654.3) | |
Interest Income | 47.69 | 336.3 | 21.56 | 401.5 | 299.1 | 483.6 | |
Income Tax Expense | 165.2 | 57.36 | 88.95 | 53.81 | 41.7 | 86.76 | |
Net Income | |||||||
Net Income | 1,378 | 318.2 | 262.8 | 302.1 | 274.2 | 503.8 | |
Supplemental | |||||||
EBIT | 1,640.1 | 712.3 | 638.8 | 616.2 | 571.7 | 1,173.5 | |
EBITDA | 3,043.1 | 2,335.7 | 2,057.7 | 1,973.6 | 1,770.5 | 3,700.9 | |