

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,862.3 | 33,634.2 | 28,272.2 | 21,443.6 | 22,461.7 | 22,723.7 | |
COGS | 23,276.4 | 27,381 | 23,529.6 | 17,514.2 | 18,564.5 | 18,762.4 | |
Gross Profit | 4,585.9 | 6,253.2 | 4,742.6 | 3,929.4 | 3,897.2 | 3,961.3 | |
Operating Expenses & Income | |||||||
Operating Income | 799.9 | 1,677.3 | 829.3 | 107.9 | (136.9) | 12.21 | |
Total Operating Expenses | 3,869.9 | 4,515.6 | 3,913.3 | 3,821.5 | 4,034.1 | 3,949.1 | |
R&D Expenses | 1,473.5 | 1,834 | 1,889.3 | 1,716.7 | 1,845.2 | 1,867.2 | |
Selling General & Admin Expenses | 1,253.5 | 1,361.3 | 1,212.7 | 1,021.4 | 980.6 | 756.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.71) | (120.2) | (156.3) | (143.8) | (137.6) | (143) | |
Interest Income | 27.26 | 34.42 | 81.34 | 107.2 | 79.46 | 71.36 | |
Income Tax Expense | 214.4 | 375.8 | 167.5 | 173 | (27.43) | 40.3 | |
Net Income | |||||||
Net Income | 433.9 | 917.1 | 547.9 | 218.6 | (193.9) | 77.83 | |
Supplemental | |||||||
EBIT | 793.6 | 1,654.2 | 963.6 | 658.8 | (136.9) | 46.94 | |
EBITDA | 1,540 | 2,359.4 | 1,737.9 | 1,382.9 | 611.8 | 779.6 | |