
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,695.7 | 20,175.5 | 22,437.5 | 22,357.6 | 22,236.6 | 22,282.7 | |
COGS | 10,658.8 | 13,751 | 15,157.3 | 14,946 | 15,054.7 | 15,128.6 | |
Gross Profit | 5,036.9 | 6,424.5 | 7,280.2 | 7,411.6 | 7,181.9 | 7,154.1 | |
Operating Expenses & Income | |||||||
Operating Income | 956.5 | 1,206.7 | 1,398.1 | 913.6 | 1,144.8 | 1,105.6 | |
Total Operating Expenses | 4,080.4 | 5,217.8 | 5,882 | 6,498.1 | 21,091.8 | 13,905.5 | |
R&D Expenses | - | 2.23227 | 2.510591 | 2.013596 | 51.07 | 79.96 | |
Selling General & Admin Expenses | 723 | 1,107.3 | 1,186.7 | 1,257.7 | 2,080.4 | 5,270.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (203.9) | (245.5) | (185.6) | (191.9) | (130.3) | (61.41) | |
Interest Income | 13.67 | 29.89 | 27.71 | 20.1 | 13.37 | - | |
Income Tax Expense | 175.3 | 231.4 | 284.3 | 230.9 | - | 78.4 | |
Net Income | |||||||
Net Income | 669.2 | 785 | 929 | 519.1 | 381.8 | 395.1 | |
Supplemental | |||||||
EBIT | 1,026.5 | 1,371.3 | 1,468.7 | 1,164.8 | - | - | |
EBITDA | 1,162.2 | 1,533.2 | 1,662.4 | 1,344.7 | - | - | |