
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,537.2 | 8,152 | 9,949 | 10,973.9 | 11,806.8 | 23,203.6 | |
COGS | 6,498 | 6,982.2 | 7,827.3 | 8,644.2 | 9,669 | 19,081.7 | |
Gross Profit | 1,039.1 | 1,169.8 | 2,121.7 | 2,329.7 | 2,137.8 | 4,122 | |
Operating Expenses & Income | |||||||
Operating Income | 271 | 426.3 | 1,202.6 | 1,413.3 | 1,194.4 | 2,157.7 | |
Total Operating Expenses | 768.1 | 743.5 | 919.2 | 916.4 | 943.4 | 1,964.3 | |
R&D Expenses | 254 | 229.2 | 240 | 251.3 | 259.5 | 528.6 | |
Selling General & Admin Expenses | 176 | 184.6 | 213.8 | 236 | 233.4 | 492.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.38) | (69.02) | (93.9) | (63.07) | (25.65) | (42.32) | |
Interest Income | 5.136 | 71.57 | 72.01 | 28.76 | 0.028 | 18.95 | |
Income Tax Expense | (10.4) | (39.08) | 97.11 | 72.63 | 106.8 | 152.6 | |
Net Income | |||||||
Net Income | 276.3 | 393.8 | 1,033.4 | 1,311.8 | 1,087.6 | 2,001.7 | |
Supplemental | |||||||
EBIT | 278.3 | 423.8 | 1,224.4 | 1,374.1 | 1,174.7 | 2,145 | |
EBITDA | 574.1 | 833.2 | 1,709.3 | 1,873.6 | 1,676.1 | 3,148 | |