| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,340.6 | 30,917.9 | 31,129.6 | 28,548.8 | 24,918.6 | 26,178.1 | |
COGS | 20,801.9 | 24,243.3 | 24,888.8 | 22,589.9 | 19,661.2 | 20,742.5 | |
Gross Profit | 5,538.6 | 6,674.5 | 6,240.8 | 5,958.9 | 5,257.3 | 5,435.6 | |
Operating Expenses & Income | |||||||
Operating Income | 494.6 | 541.4 | 566.2 | 803.4 | 840 | 605.2 | |
Total Operating Expenses | 5,044 | 6,133.2 | 5,674.6 | 5,155.6 | 24,078.6 | 20,975 | |
R&D Expenses | 3,497.6 | 4,101.8 | 3,578.3 | 2,881.3 | 2,570.1 | 2,400.9 | |
Selling General & Admin Expenses | 282 | 310 | 322.6 | 411.7 | 1,258.1 | 1,667.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (273) | (363.3) | (380.3) | (516.3) | (327.8) | (344.7) | |
Interest Income | 31.81 | 45.48 | 42.9 | 46.44 | 41.92 | 29.38 | |
Income Tax Expense | 135.4 | 130.7 | 92.45 | 81.94 | - | 10.55 | |
Net Income | |||||||
Net Income | 288.6 | 406.3 | 505.4 | 702.7 | 435.8 | 342.1 | |
Supplemental | |||||||
EBIT | 387.1 | 527.1 | 524 | 1,040.9 | - | - | |
EBITDA | 1,035.6 | 1,249.3 | 1,395.9 | 1,834.8 | - | - | |
