
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31,366 | 39,555.1 | 39,873.8 | 41,860.8 | 42,646.3 | 43,107 | |
COGS | 29,728 | 37,761.7 | 37,976.6 | 39,491.3 | 40,564.5 | 40,998.8 | |
Gross Profit | 1,638 | 1,793.4 | 1,897.2 | 2,369.5 | 2,081.8 | 2,108.2 | |
Operating Expenses & Income | |||||||
Operating Income | 871.8 | 727.6 | 777.5 | 1,181.2 | 1,042.7 | 962.5 | |
Total Operating Expenses | 766.2 | 1,065.9 | 1,119.7 | 1,188.3 | 41,603.6 | 21,136.7 | |
R&D Expenses | 554.6 | 727.8 | 777.7 | 875.1 | 815.8 | 787.8 | |
Selling General & Admin Expenses | 131.4 | 125.6 | 162.5 | 214.5 | 96.02 | 297.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.65) | (94.95) | (111.4) | (148.1) | (146.8) | (155.8) | |
Interest Income | 10.1 | 15.61 | 20.4 | 19.17 | 16.23 | 16.03 | |
Income Tax Expense | 161.2 | 124 | 159.2 | 211.7 | - | 87.15 | |
Net Income | |||||||
Net Income | 591.1 | 486.8 | 453 | 805.2 | 548.7 | 571.3 | |
Supplemental | |||||||
EBIT | 924.8 | 821.6 | 888.9 | 1,323.6 | - | - | |
EBITDA | 1,190 | 1,180.3 | 1,330.6 | 1,849.6 | - | - | |