
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,878.2 | 12,734.4 | 13,920.7 | 18,475.8 | 24,892.4 | 25,006.4 | |
COGS | 11,582.7 | 11,246.3 | 12,277.6 | 16,046.3 | 21,860.5 | 21,895.8 | |
Gross Profit | 1,295.5 | 1,488.1 | 1,643 | 2,429.4 | 3,031.8 | 3,110.6 | |
Operating Expenses & Income | |||||||
Operating Income | 666.2 | 776.7 | 791.3 | 1,140.7 | 1,497 | 1,527.3 | |
Total Operating Expenses | 676 | 765.6 | 1,643 | 1,197.5 | 1,534.9 | 1,589 | |
R&D Expenses | 10.03 | 13.76 | 22.38 | 21.88 | 21.31 | 22.42 | |
Selling General & Admin Expenses | 154 | 146.4 | 166.2 | 334 | 362.5 | 299.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.36) | (1.241) | (0.329) | (5.006) | (26.12) | (30.36) | |
Interest Income | 4.763 | 23.01 | 42.31 | 66.59 | 130.6 | 99.51 | |
Income Tax Expense | 137.1 | 150.5 | 162.5 | 252.9 | 337.6 | 339.3 | |
Net Income | |||||||
Net Income | 537.4 | 613.6 | 691.5 | 833.8 | 1,089.8 | 1,132 | |
Supplemental | |||||||
EBIT | 675.6 | 709.9 | 790.4 | 1,248.3 | 1,496.8 | 1,499.6 | |
EBITDA | 701.8 | 743.6 | 826.5 | 1,330 | 1,554.3 | 1,602.3 | |