

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,734.8 | 9,465.8 | 10,543.7 | 11,559.6 | 12,037.7 | 12,083.2 | |
COGS | 6,550.8 | 7,594.6 | 8,058.9 | 8,908.6 | 9,376.1 | 9,495.2 | |
Gross Profit | 2,184 | 1,871.2 | 2,484.7 | 2,651 | 2,661.6 | 2,588 | |
Operating Expenses & Income | |||||||
Operating Income | 1,157.9 | (325.1) | 91.42 | 88.15 | 195.5 | (1.497259) | |
Total Operating Expenses | 1,026.2 | 2,196.3 | 2,393.3 | 2,562.9 | 11,842.1 | 7,768 | |
R&D Expenses | 872.6 | 920.5 | 1,032.5 | 883.4 | 1,186.1 | 1,267.3 | |
Selling General & Admin Expenses | 594 | 544 | 603.3 | 703.4 | 353.1 | 165.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.9) | (36.81) | (27.87) | (30.62) | (29.09) | (30.09) | |
Interest Income | 23.5 | 18.74 | 13.76 | 14.38 | 13.82 | 10.99 | |
Income Tax Expense | 123.7 | 15.2 | 22.02 | 23.97 | - | 22.08 | |
Net Income | |||||||
Net Income | 1,173.2 | (342.9) | 73.91 | 63.05 | (358.2) | (493.6) | |
Supplemental | |||||||
EBIT | 101.6 | (94.99) | 314.8 | 458.2 | - | - | |
EBITDA | 465.6 | 239.8 | 613.2 | 736.8 | - | - | |