
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,167.9 | 21,605.3 | 19,064.1 | 24,021.7 | 26,303.5 | 27,108 | |
COGS | 16,212.7 | 18,151.5 | 17,025.4 | 21,920.5 | 23,930.4 | 24,554 | |
Gross Profit | 1,955.2 | 3,453.7 | 2,038.6 | 2,101.2 | 2,373 | 2,554 | |
Operating Expenses & Income | |||||||
Operating Income | 488.7 | 1,591.4 | 676.7 | 342.8 | 925.3 | 1,023.6 | |
Total Operating Expenses | 1,466.5 | 1,862.3 | 1,362 | 1,758.3 | 25,378.2 | 13,998.1 | |
R&D Expenses | 621.7 | 999.5 | 960.8 | 1,068.5 | 1,181.5 | 1,204.1 | |
Selling General & Admin Expenses | 147.9 | 207.1 | 232.7 | 276.6 | 186 | 411.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (297.4) | (234.9) | (236.1) | (245.8) | (197.9) | (187) | |
Interest Income | 49.68 | 80.66 | 206.8 | 160.7 | 104.4 | 62.99 | |
Income Tax Expense | 75.45 | 226.5 | 116.9 | 34.74 | - | 48.93 | |
Net Income | |||||||
Net Income | 430 | 1,381.6 | 534.8 | 301.1 | 512.9 | 621.4 | |
Supplemental | |||||||
EBIT | 800.3 | 1,844.2 | 885.6 | 582.6 | - | - | |
EBITDA | 1,204.9 | 2,311.9 | 1,433.3 | 1,217.5 | - | - | |