
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,945.8 | 9,937.1 | 8,792.2 | 9,764.9 | 9,867.1 | 9,793.2 | |
COGS | 6,296.3 | 7,821 | 6,639.4 | 7,485.6 | 7,678.3 | 7,673.7 | |
Gross Profit | 1,649.4 | 2,116.1 | 2,152.8 | 2,279.3 | 2,188.8 | 2,119.5 | |
Operating Expenses & Income | |||||||
Operating Income | 499.5 | 1,119 | 1,166 | 1,388.2 | 933.4 | 900.8 | |
Total Operating Expenses | 1,150 | 997.1 | 986.9 | 891.1 | 8,933.7 | 5,045.6 | |
R&D Expenses | 435.8 | 523 | 467.9 | 536.1 | 542.9 | 526.3 | |
Selling General & Admin Expenses | 199.4 | 293.6 | 254 | 275.9 | 395.6 | 398.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.41) | (87.26) | (115.7) | (150.9) | (168.5) | (181.2) | |
Interest Income | 30.63 | 107.1 | 290.7 | 292.9 | 277.9 | 228.3 | |
Income Tax Expense | 24.45 | 96.27 | 137.5 | 155 | - | 23.35 | |
Net Income | |||||||
Net Income | 502.6 | 1,030.2 | 1,116.9 | 1,230.4 | 799.3 | 588.8 | |
Supplemental | |||||||
EBIT | 561.8 | 1,216.4 | 1,372.2 | 1,538.2 | - | - | |
EBITDA | 695.1 | 1,512.9 | 1,651.6 | 1,819.4 | - | - | |