
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,017 | 7,738.3 | 8,553.5 | 10,273.6 | 12,342.9 | 12,518.8 | |
COGS | 4,832.4 | 6,858.1 | 7,592 | 8,758.8 | 10,651.3 | 10,835 | |
Gross Profit | 1,184.6 | 880.2 | 961.4 | 1,514.7 | 1,691.6 | 1,683.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,156.6 | 801.1 | 733.4 | 1,131.6 | 1,309.6 | 1,252.8 | |
Total Operating Expenses | 28 | 79.12 | 228 | 383.1 | 11,033.3 | 5,986.3 | |
R&D Expenses | 158.1 | 104 | 112.9 | 134.2 | 175.5 | 184.1 | |
Selling General & Admin Expenses | 113.7 | 124.3 | 147.1 | 174 | 63.23 | 58.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.08) | (80.16) | (145.9) | (200.6) | (351) | (359.4) | |
Interest Income | 12.94 | 12.07 | 14.27 | 5.845922 | 2.833487 | 1.967372 | |
Income Tax Expense | 129 | 79.1 | 65.12 | 117.9 | - | 75.64 | |
Net Income | |||||||
Net Income | 1,016.7 | 710.3 | 663.8 | 1,003.8 | 1,012.6 | 1,027.3 | |
Supplemental | |||||||
EBIT | 838.1 | 578.1 | 620.5 | 1,100.7 | - | - | |
EBITDA | 1,164.9 | 937.4 | 1,042.9 | 1,611.3 | - | - | |