
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,536.1 | 13,830.3 | 13,352.8 | 12,197.4 | 14,252.1 | 14,252.1 | |
COGS | 7,731.6 | 10,670.6 | 10,212.8 | 9,031.2 | 10,273 | 10,045.7 | |
Gross Profit | 1,804.5 | 3,159.7 | 3,140 | 3,166.2 | 3,979.1 | 4,206.4 | |
Operating Expenses & Income | |||||||
Operating Income | 718.3 | 1,170.2 | 1,218.7 | 393.1 | 1,311.3 | 1,216.4 | |
Total Operating Expenses | 1,086.2 | 1,989.5 | 1,921.2 | 2,773.1 | 2,667.8 | 2,989.9 | |
R&D Expenses | 473.2 | 783.9 | 775 | 787.2 | 894.3 | 607.2 | |
Selling General & Admin Expenses | 587.3 | 742.6 | 977.9 | 980.1 | 585.8 | 1,011 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (105.6) | (204.3) | (229.1) | (268.1) | (292.6) | (271.8) | |
Interest Income | 19.64 | 75.56 | 110.9 | 88.63 | 49.46 | - | |
Income Tax Expense | 27.33 | (9.270617) | 39.49 | 11.65 | 263.2 | 263.2 | |
Net Income | |||||||
Net Income | 708.5 | 1,167 | 1,297.4 | 675.9 | 813.7 | 813.7 | |
Supplemental | |||||||
EBIT | 360.2 | 995.5 | 678.3 | 792.2 | - | - | |
EBITDA | 741.3 | 1,587.3 | 1,495.8 | 1,589.4 | 1,311.3 | 1,849.2 | |