
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,283.4 | 17,516.7 | 18,792.9 | 22,761.3 | 23,068.4 | 26,752.9 | |
COGS | 12,038.7 | 14,746.5 | 15,882.1 | 20,640.6 | 20,034.5 | 21,856.4 | |
Gross Profit | 3,244.6 | 2,770.1 | 2,910.8 | 2,120.7 | 3,033.9 | 4,896.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,865.2 | 1,725.7 | 1,890.6 | 1,087.1 | 2,407.5 | 4,125.1 | |
Total Operating Expenses | 1,379.5 | 1,044.4 | 1,020.2 | 1,033.6 | 20,660.9 | 17,581 | |
R&D Expenses | 779.4 | 624.4 | 378 | 403.9 | 280.8 | 267.9 | |
Selling General & Admin Expenses | 331.8 | 376.6 | 429.1 | 393 | 190.3 | 62.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (227.2) | (272) | (296) | (336.4) | (321.5) | (320.6) | |
Interest Income | 38.54 | 76.06 | 22.62 | 17.43 | 5.574587 | 4.310996 | |
Income Tax Expense | 265 | 255.4 | 281.8 | 154.8 | - | 170.4 | |
Net Income | |||||||
Net Income | 656 | 1,050 | 1,159.2 | 703.7 | 1,617.3 | 2,790.6 | |
Supplemental | |||||||
EBIT | 2,068.2 | 1,974.4 | 2,155.4 | 1,239.3 | - | - | |
EBITDA | 2,792.6 | 2,713.7 | 2,996 | 2,113.3 | - | - | |