
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,960.8 | 6,705.7 | 5,535.4 | 6,434.1 | 6,303.1 | 6,500.2 | |
COGS | 3,799.2 | 3,404.9 | 3,011.2 | 3,319.2 | 3,814.7 | 4,003.2 | |
Gross Profit | 4,161.6 | 3,300.8 | 2,524.2 | 3,114.9 | 2,488.4 | 2,497 | |
Operating Expenses & Income | |||||||
Operating Income | 2,072.5 | 899.5 | 109.2 | 106.5 | (92.14) | 21.54 | |
Total Operating Expenses | 3,238 | 3,012.9 | 2,524.2 | 3,008.4 | 2,580.6 | 2,813.5 | |
R&D Expenses | 2,088.7 | 2,153.5 | 2,040.3 | 2,153.4 | 1,973.6 | 2,077.5 | |
Selling General & Admin Expenses | 628 | 616 | 512.5 | 526.4 | 509 | 511.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.16) | (17.14) | (41.14) | (47.27) | (39.65) | (39.9) | |
Interest Income | 25.47 | 38.31 | 59.07 | 69.59 | 73.7 | 73.53 | |
Income Tax Expense | 302.1 | 211.9 | 135.1 | 196.2 | 141.3 | 154.8 | |
Net Income | |||||||
Net Income | 1,756.2 | 670.5 | (493.1) | 259 | (215.5) | (190.9) | |
Supplemental | |||||||
EBIT | 2,072.5 | 914.8 | (45.03) | 865.9 | (92.14) | (45.51) | |
EBITDA | 2,484.2 | 1,398.1 | 454.2 | 1,334.7 | 437.9 | 486.8 | |