
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,341.1 | 8,237.2 | 5,747.3 | 7,468.8 | 8,937.1 | 16,513.9 | |
COGS | 4,676.2 | 4,619.1 | 4,137.3 | 4,981.2 | 5,657.4 | 7,330.9 | |
Gross Profit | 3,664.9 | 3,618 | 1,610 | 2,487.6 | 3,279.7 | 9,183 | |
Operating Expenses & Income | |||||||
Operating Income | 2,386.3 | 2,040.7 | 91.04 | 615.1 | 1,352.3 | 6,620 | |
Total Operating Expenses | 1,278.6 | 1,577.4 | 1,518.9 | 1,872.4 | 1,927.4 | 2,563 | |
R&D Expenses | 660.6 | 732.2 | 702.5 | 872.6 | 876.5 | 1,155.6 | |
Selling General & Admin Expenses | - | 157.8 | 185.1 | 199 | 224.9 | 1,764.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.612193) | (9.810355) | (9.595492) | (22.93) | (24.4) | (10.18) | |
Interest Income | - | 157.4 | 238.6 | 334.4 | 280.5 | 261.6 | |
Income Tax Expense | 183.5 | 214 | (36.42) | 23.2 | 28.26 | 798.1 | |
Net Income | |||||||
Net Income | 2,298.2 | 2,096.2 | 161.2 | 1,122.7 | 1,605.4 | 7,884.7 | |
Supplemental | |||||||
EBIT | 2,488.2 | 2,320 | 134.4 | 1,167.2 | 1,686.6 | 6,754.3 | |
EBITDA | 2,777 | 2,692.7 | 588.5 | 1,638.2 | 2,182.9 | 7,126.8 | |