
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,268.1 | 8,892.1 | 7,305.9 | 10,228.1 | 14,836.4 | 15,742.3 | |
COGS | 5,821.9 | 6,461.3 | 6,044.3 | 9,552.7 | 13,305.4 | 13,785.9 | |
Gross Profit | 3,446.2 | 2,430.8 | 1,261.6 | 675.4 | 1,531 | 1,956.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,218.3 | 1,545.9 | 481.3 | 155.6 | 786.4 | 1,151.8 | |
Total Operating Expenses | 1,227.9 | 884.9 | 780.3 | 519.7 | 14,050 | 11,312.1 | |
R&D Expenses | 28.27 | 49.92 | 68.42 | 120.3 | 173.2 | 194.1 | |
Selling General & Admin Expenses | 428.2 | 523 | 525.8 | 393.4 | 136.5 | 540.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (195.5) | (200.5) | (114.6) | (260.8) | (310.5) | (298.5) | |
Interest Income | 20.68 | 23.47 | 19.86 | 26.71 | 13.33 | 13.53 | |
Income Tax Expense | 562.7 | 348 | 85.25 | (95.83) | - | 76.01 | |
Net Income | |||||||
Net Income | 1,625.9 | 1,178.4 | 383.1 | 219.2 | 225.3 | 457.4 | |
Supplemental | |||||||
EBIT | 2,830.3 | 1,709 | 543 | 34.4 | - | - | |
EBITDA | 3,306.8 | 2,200.7 | 1,095.9 | 835.3 | - | - | |