
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,982.4 | 10,459.8 | 8,317.7 | 7,647.5 | 5,817.9 | 5,403.9 | |
COGS | 6,368.5 | 8,094 | 6,221.8 | 5,826.6 | 4,835 | 4,502 | |
Gross Profit | 1,613.9 | 2,365.8 | 2,095.9 | 1,820.9 | 982.8 | 901.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,342.7 | 2,103.8 | 1,519.4 | 1,241.2 | 495.6 | 452.1 | |
Total Operating Expenses | 420.5 | 579.5 | 576.5 | 1,820.9 | 487.3 | 449.8 | |
R&D Expenses | 161.5 | 221.9 | 278.4 | 246.4 | 265.7 | 268.2 | |
Selling General & Admin Expenses | 105.6 | 167.7 | 151.4 | 153.9 | 145 | 53.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.53) | (25.65) | (18.55) | (14.4) | (27.03) | (33.35) | |
Interest Income | 7.269 | 13.62 | 19.86 | 14.58 | 10.98 | 7.289 | |
Income Tax Expense | 216.6 | 375.2 | 297.2 | 242.2 | 95.39 | 85.52 | |
Net Income | |||||||
Net Income | 1,098.4 | 1,702.8 | 1,435.8 | 1,206.2 | 615.8 | 576.5 | |
Supplemental | |||||||
EBIT | 1,193.5 | 1,786.4 | 1,752 | 1,462.8 | 495.6 | 407.2 | |
EBITDA | 1,669.2 | 2,246.7 | 2,217.5 | 1,907.5 | 925.6 | 846.1 | |