
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,333.8 | 12,563.8 | 11,533.8 | 11,904.4 | 10,818.1 | 10,822.6 | |
COGS | 7,793.1 | 10,517.9 | 9,813.7 | 10,176.5 | 9,268.1 | 9,212 | |
Gross Profit | 1,540.7 | 2,045.9 | 1,720 | 1,727.8 | 1,550.1 | 1,610.5 | |
Operating Expenses & Income | |||||||
Operating Income | 426.9 | 588 | 996.3 | 1,046.3 | 587.1 | 789.8 | |
Total Operating Expenses | 1,113.8 | 1,457.8 | 723.8 | 681.5 | 963 | 820.7 | |
R&D Expenses | 415.4 | 528.8 | 461.3 | 516.4 | 522.4 | 543 | |
Selling General & Admin Expenses | 309.8 | 343.5 | 319 | 316.5 | 65.23 | 267.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.39) | (22.3) | (30.16) | (9.270717) | (15.68) | (12.74) | |
Interest Income | 2.450079 | 27.39 | 69.86 | 44.92 | 19.75 | - | |
Income Tax Expense | 26.95 | (30.06) | 14.06 | 120.8 | 76.44 | 76.44 | |
Net Income | |||||||
Net Income | 438.2 | 681.1 | 997 | 922 | 812 | 812 | |
Supplemental | |||||||
EBIT | 340 | 771.1 | 734.6 | 760.5 | 587.1 | - | |
EBITDA | 660.6 | 1,079.3 | 1,029.9 | 1,037.3 | 923.4 | 862.7 | |