
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,943.2 | 15,476.1 | 8,539.6 | 7,189.5 | 6,030.5 | 5,914.9 | |
COGS | 6,295 | 8,801.6 | 5,424.5 | 4,806.5 | 3,935.4 | 3,836 | |
Gross Profit | 5,648.2 | 6,674.5 | 3,115.1 | 2,383 | 2,095 | 2,078.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,776.8 | 3,347.2 | 759.8 | (273.2) | 242.3 | (0.656994) | |
Total Operating Expenses | 2,871.4 | 3,327.3 | 2,355.3 | 2,656.3 | 5,788.2 | 3,936.6 | |
R&D Expenses | 517.9 | 632.6 | 467.1 | 400.5 | 341.3 | 338.5 | |
Selling General & Admin Expenses | 884.8 | 992.2 | 712.5 | 597.2 | 586 | 1,398.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.16) | (26.97) | (23.73) | (20.91) | (14.68) | (13.88) | |
Interest Income | 21.53 | 30.4 | 25.39 | 23.48 | 20.51 | 14.04 | |
Income Tax Expense | 384 | 475.7 | 103.4 | (23.94) | - | 9.264688 | |
Net Income | |||||||
Net Income | 2,219.6 | 2,754.8 | 643.4 | (381.2) | (173.2) | (102.7) | |
Supplemental | |||||||
EBIT | 2,724.1 | 3,265.9 | 414.9 | (180.9) | - | - | |
EBITDA | 3,055.7 | 3,678.8 | 866.7 | 257.9 | - | - | |