
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,713.2 | 15,460.8 | 21,523.7 | 18,682.6 | 15,519.1 | 15,566.8 | |
COGS | 5,631 | 12,052.1 | 16,861.1 | 15,866.4 | 13,060.5 | 13,086.5 | |
Gross Profit | 3,082.3 | 3,408.7 | 4,662.6 | 2,816.2 | 2,458.6 | 2,480.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,381.7 | 2,155.2 | 3,051.4 | 1,130.2 | 1,616.4 | 1,335.7 | |
Total Operating Expenses | 700.5 | 1,253.5 | 1,611.2 | 1,686.1 | 842.1 | 1,144.6 | |
R&D Expenses | 408.4 | 523.2 | 596.8 | 604.8 | 396.7 | 422.7 | |
Selling General & Admin Expenses | 215.7 | 270.5 | 287.2 | 321.9 | 139.1 | 252.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (93.4) | (343.3) | (590.7) | (574.8) | (518.6) | (380.9) | |
Interest Income | 37.31 | 59.3 | 102.6 | 126 | 78.54 | - | |
Income Tax Expense | 260.3 | 30.1 | 288.8 | 112.4 | 87.63 | 87.63 | |
Net Income | |||||||
Net Income | 2,119.9 | 2,122.8 | 2,759.7 | 1,006.6 | 980.6 | 980.6 | |
Supplemental | |||||||
EBIT | 2,351.2 | 2,402.4 | 3,535.1 | 1,795.9 | 1,616.4 | - | |
EBITDA | 2,890.4 | 3,707.4 | 5,355.4 | 3,774.8 | 3,636.8 | 3,120.4 | |