
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,572.1 | 13,222.3 | 14,052.8 | 16,105.8 | 17,949.2 | 16,544.1 | |
COGS | 10,105.7 | 11,449.1 | 12,984.3 | 14,528.5 | 15,717.3 | 14,745.4 | |
Gross Profit | 2,466.4 | 1,773.3 | 1,068.4 | 1,577.3 | 2,231.9 | 1,798.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,751.5 | 857.9 | 494.8 | 384 | 855.1 | 124.1 | |
Total Operating Expenses | 714.9 | 915.4 | 573.7 | 1,193.3 | 17,094.1 | 7,830.2 | |
R&D Expenses | 530.2 | 584.4 | 793.9 | 705.6 | 773.2 | 744.2 | |
Selling General & Admin Expenses | 118.9 | 98.39 | 158.9 | 138.9 | 195.4 | 1,339.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (191.2) | (363.6) | (338.1) | (338.1) | (311.1) | (312.6) | |
Interest Income | 92.17 | 22.45 | 57.25 | 158.2 | 158.5 | 111.4 | |
Income Tax Expense | 352.6 | 169.1 | 108 | 102 | - | 67.18 | |
Net Income | |||||||
Net Income | 1,313 | 685.1 | 366.6 | 252.8 | (353.2) | (486) | |
Supplemental | |||||||
EBIT | 810.4 | 124.5 | (824.9) | (191.5) | - | - | |
EBITDA | 2,916.5 | 3,066.1 | 2,668.7 | 3,492.4 | - | - | |