| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,949 | 8,456.5 | 8,574.7 | 8,918.9 | 8,570.1 | 8,570.1 |
COGS | 5,084.2 | 5,368.6 | 5,434.7 | 5,512.1 | 5,252.8 | 5,252.8 |
Gross Profit | 2,864.8 | 3,087.9 | 3,140 | 3,406.8 | 3,317.3 | 3,317.3 |
Operating Expenses & Income | ||||||
Operating Income | 411.4 | 368.8 | 238.7 | 298.9 | 428.1 | 428.1 |
Total Operating Expenses | 7,537.6 | 8,087.7 | 8,336 | 8,620 | 8,142 | 8,142 |
R&D Expenses | 391.3 | 435.7 | 485.7 | 501.4 | 478.4 | 478.4 |
Selling General & Admin Expenses | - | - | 2,415.7 | 2,606.5 | 2,410.7 | 2,410.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (35.76) | (41.88) | (59.54) | (64.3) | (61.85) | (61.85) |
Interest Income | 23.34 | 11.16 | 11.16 | 10.56 | 10.51 | 10.51 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 517.5 | 477.5 | 322.3 | 317.3 | 300.1 | 300.1 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |
