

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,978 | 30,191.8 | 32,933.3 | 34,456.4 | 36,260.5 | 36,336.5 | |
COGS | 23,762.2 | 26,231.6 | 28,783.5 | 30,166.6 | 31,278.2 | 31,265.6 | |
Gross Profit | 2,215.8 | 3,960.2 | 4,149.8 | 4,289.8 | 4,982.3 | 5,070.9 | |
Operating Expenses & Income | |||||||
Operating Income | 588.1 | 625.5 | 757.2 | 908.2 | 2,192.1 | 2,068.7 | |
Total Operating Expenses | 1,627.7 | 3,334.6 | 3,392.6 | 3,381.6 | 34,068.3 | 18,802.6 | |
R&D Expenses | 883.2 | 1,118.3 | 1,311.6 | 1,502.4 | 1,515.4 | 1,486.6 | |
Selling General & Admin Expenses | 858.7 | 832.2 | 839.7 | 801.7 | 316.8 | 1,053.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,128.7) | (1,090) | (1,020.5) | (838.7) | (641.2) | (591) | |
Interest Income | 356.3 | 413.6 | 429.8 | 389.2 | 353.5 | 268.3 | |
Income Tax Expense | 77 | 57.67 | 138.6 | 157.5 | - | 80.86 | |
Net Income | |||||||
Net Income | 439.8 | 371.9 | 520 | 533.5 | 731.8 | 852.8 | |
Supplemental | |||||||
EBIT | 55.6 | 1,326.1 | 1,105.3 | 861.9 | - | - | |
EBITDA | 1,352.4 | 2,592.5 | 2,457.3 | 2,326.3 | - | - | |