
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,795.5 | 29,358.4 | 30,752 | 29,954.4 | 27,079.3 | 27,061.7 | |
COGS | 17,719.7 | 26,791.5 | 27,462.5 | 26,313.5 | 23,443.2 | 23,402.1 | |
Gross Profit | 2,075.8 | 2,566.9 | 3,289.6 | 3,640.9 | 3,636.1 | 3,659.5 | |
Operating Expenses & Income | |||||||
Operating Income | 560.2 | 1,712.9 | 1,903.2 | 2,636.6 | 2,121.6 | 1,985.9 | |
Total Operating Expenses | 1,515.6 | 853.9 | 1,386.4 | 1,004.3 | 1,514.5 | 5,932.2 | |
R&D Expenses | 928.8 | 1,121.9 | 1,186.3 | 1,227.3 | 1,190.7 | 1,166.3 | |
Selling General & Admin Expenses | 228 | 235.8 | 310.9 | 343.5 | 124.6 | 355 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.68) | (26.01) | (31.63) | (40.89) | (48.21) | (21.75) | |
Interest Income | 20.37 | 22.16 | 59.32 | 124.6 | 116.4 | 86.95 | |
Income Tax Expense | 200.5 | 311.2 | 281.6 | 491.4 | 414.6 | 336.1 | |
Net Income | |||||||
Net Income | 369.8 | 1,458.9 | 1,620.5 | 2,161.4 | 2,084.4 | 1,982 | |
Supplemental | |||||||
EBIT | 789.5 | 965.7 | 1,402 | 2,131 | 2,121.6 | - | |
EBITDA | 1,778.3 | 2,012.9 | 2,679.5 | 3,308.9 | 3,816.3 | - | |