
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,192.4 | 5,469.4 | 5,641.7 | 5,010.1 | 5,232.9 | 5,204 | |
COGS | 2,288.5 | 3,382.5 | 3,756.3 | 3,705.6 | 3,697.1 | 3,688.1 | |
Gross Profit | 1,904 | 2,086.9 | 1,885.4 | 1,304.6 | 1,535.8 | 1,515.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,016.4 | 999.2 | 702.8 | 215.7 | 325.2 | 272.6 | |
Total Operating Expenses | 887.5 | 1,087.7 | 1,182.6 | 1,088.9 | 4,907.7 | 3,148.5 | |
R&D Expenses | 284.5 | 332.8 | 379.5 | 346.3 | 337.7 | 329.1 | |
Selling General & Admin Expenses | 371.5 | 464.9 | 547.2 | 546.8 | 361 | 884.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.47956) | (3.463744) | (3.49975) | (3.146802) | (1.657251) | (1.638143) | |
Interest Income | 14.25 | 37.22 | 40.48 | 23.7 | 37.84 | 23.92 | |
Income Tax Expense | 133.4 | 99.37 | 62.32 | 18.85 | - | 32.35 | |
Net Income | |||||||
Net Income | 827.8 | 846.6 | 600.2 | 194.1 | 200.4 | 207.8 | |
Supplemental | |||||||
EBIT | 938.1 | 866.4 | 593.1 | 103.1 | - | - | |
EBITDA | 980.9 | 926.2 | 678 | 206.7 | - | - | |