
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,102.2 | 37,097.1 | 43,733.9 | 47,879.7 | 46,331.5 | 47,243.9 | |
COGS | 30,461.4 | 33,403.7 | 39,480.2 | 43,327 | 42,107.7 | 42,850.6 | |
Gross Profit | 3,640.8 | 3,693.4 | 4,253.7 | 4,552.7 | 4,223.8 | 4,393.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,306.4 | 1,515.3 | 1,684.8 | 1,082.9 | 1,592.1 | 1,287.7 | |
Total Operating Expenses | 2,334.4 | 2,178.1 | 2,569 | 3,469.8 | 44,739.4 | 31,067.9 | |
R&D Expenses | 472.8 | 710.5 | 553.4 | 1,019 | 773.5 | 793.2 | |
Selling General & Admin Expenses | 1,290 | 176.3 | 1,326.7 | 1,333.8 | 388.1 | 2,041.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146) | (152.4) | (297.8) | (505.9) | (623.5) | (623.8) | |
Interest Income | 124 | 106.3 | 49.3 | 42.14 | 19.28 | 14.44 | |
Income Tax Expense | 176.3 | 205.7 | 189.6 | 152.4 | - | 34.55 | |
Net Income | |||||||
Net Income | 1,187.6 | 1,267.2 | 1,421.4 | 860.3 | 634.3 | 629.4 | |
Supplemental | |||||||
EBIT | 948 | 922 | 1,621.3 | 1,337.2 | - | - | |
EBITDA | 2,537.4 | 2,732.1 | 3,597.8 | 3,378 | - | - | |