
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,082.6 | 20,282.5 | 13,408.3 | 12,196.2 | 10,096 | 9,977.9 | |
COGS | 8,099.7 | 12,809.1 | 9,256.2 | 8,811.3 | 7,222.1 | 7,065.7 | |
Gross Profit | 4,982.9 | 7,473.4 | 4,152.1 | 3,384.9 | 2,873.9 | 2,912.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,837.9 | 2,822.6 | 842.2 | (31.12) | 741.5 | 575.1 | |
Total Operating Expenses | 3,145 | 4,650.8 | 3,309.9 | 3,416 | 9,354.5 | 5,778 | |
R&D Expenses | 424.7 | 638.5 | 432.6 | 309.2 | 254.5 | 247.8 | |
Selling General & Admin Expenses | 1,011.5 | 1,171.1 | 851.6 | 779.1 | 649.5 | 1,826.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (237.3) | (293.9) | (250.6) | (221.7) | (161.5) | (151.4) | |
Interest Income | 22.13 | 20.83 | 41.76 | 25.67 | 24.34 | 14.05 | |
Income Tax Expense | 307.4 | 681.1 | 216.7 | 117.4 | - | 77.54 | |
Net Income | |||||||
Net Income | 1,162.9 | 1,434.2 | 307.5 | (357.3) | 44.05 | 129.4 | |
Supplemental | |||||||
EBIT | 2,126.9 | 3,656.7 | 1,013.1 | 546.3 | - | - | |
EBITDA | 2,468.5 | 4,246.9 | 1,466.6 | 928.3 | - | - | |