
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,550 | 8,827 | 9,556.5 | 8,034.1 | 8,082.8 | 8,119.6 | |
COGS | 5,979.1 | 7,397.4 | 7,684.3 | 6,239.3 | 6,731.3 | 6,695 | |
Gross Profit | 1,570.9 | 1,429.6 | 1,872.2 | 1,794.8 | 1,351.5 | 1,424.6 | |
Operating Expenses & Income | |||||||
Operating Income | 204.4 | 123.3 | 388.3 | 412.4 | 410.3 | 478.5 | |
Total Operating Expenses | 1,366.5 | 1,306.3 | 1,483.9 | 1,382.4 | 941.2 | 2,759.1 | |
R&D Expenses | 516.9 | 635.8 | 530.6 | 492.1 | 385 | 390.6 | |
Selling General & Admin Expenses | 524.5 | 478.9 | 599.8 | 539.4 | 185.9 | 877.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (165.5) | (134.8) | (73.7) | (50.13) | (41.76) | (34.21) | |
Interest Income | 22.68 | 157.8 | 11.26 | 13.79 | 11.65 | 9.321075 | |
Income Tax Expense | 20.7 | 4.003773 | 11.07 | (38.65) | 36.27 | 35.67 | |
Net Income | |||||||
Net Income | 226.6 | 145.6 | 383.6 | 374.5 | 375.5 | 379.6 | |
Supplemental | |||||||
EBIT | 122.5 | (61.91) | 345.4 | 342.2 | 410.3 | - | |
EBITDA | 439.6 | 268 | 639.9 | 625.1 | 730.5 | - | |