
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37,358.7 | 52,162.3 | 47,862.2 | 56,020.6 | 63,246.3 | 67,073.4 | |
COGS | 32,036.3 | 45,565.2 | 41,744.2 | 47,818.6 | 54,429.3 | 57,657.3 | |
Gross Profit | 5,322.4 | 6,597 | 6,118 | 8,202 | 8,817 | 9,416.1 | |
Operating Expenses & Income | |||||||
Operating Income | 987.4 | 420.3 | 169.1 | 798.2 | 310.3 | 557.9 | |
Total Operating Expenses | 4,335 | 6,176.7 | 5,949 | 7,403.8 | 62,935.9 | 40,305.5 | |
R&D Expenses | 2,326.7 | 2,741.8 | 2,710.6 | 3,330.2 | 4,378.8 | 4,643.3 | |
Selling General & Admin Expenses | 1,493.5 | 2,148.9 | 2,739.7 | 3,131.5 | 1,222.9 | 4,823.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (588.7) | (728.8) | (732.9) | (705.2) | (767.8) | (831.5) | |
Interest Income | 92.32 | 210.6 | 422.1 | 404.9 | 358.8 | 273 | |
Income Tax Expense | 163.1 | (323.9) | (162.5) | 254.5 | - | 122.5 | |
Net Income | |||||||
Net Income | 915.7 | 1,068 | 1,076.2 | 1,468.2 | 1,057.2 | 784.9 | |
Supplemental | |||||||
EBIT | 1,119.1 | 915.9 | 388.1 | 1,214.7 | - | - | |
EBITDA | 1,925.9 | 2,129.4 | 1,955 | 2,956.9 | - | - | |