
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,485.2 | 7,581.4 | 7,539 | 7,554.3 | 6,659.2 | 6,659.2 | |
COGS | 3,916.2 | 4,596.3 | 4,583.9 | 4,585.3 | 4,157.9 | 4,157.9 | |
Gross Profit | 2,569 | 2,985.1 | 2,955.1 | 2,969 | 2,501.3 | 2,501.3 | |
Operating Expenses & Income | |||||||
Operating Income | 981.1 | 1,155.9 | 969.3 | 709.4 | 254.8 | 254.8 | |
Total Operating Expenses | 1,587.9 | 1,829.2 | 1,985.8 | 2,259.6 | 2,246.5 | 2,246.5 | |
R&D Expenses | 318.3 | 410.5 | 419.9 | 608.3 | - | - | |
Selling General & Admin Expenses | 1,269.6 | 1,418.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.98) | (5.811) | (3.3) | (5.823) | (7.648) | (7.647999) | |
Interest Income | 0.089 | 36.64 | 14.79 | 19.52 | 11.24 | - | |
Income Tax Expense | 345.2 | 328.6 | 305.2 | 275.1 | 92.18 | 92.18 | |
Net Income | |||||||
Net Income | 694.1 | 868.1 | 727.5 | 435.1 | 275.9 | 275.9 | |
Supplemental | |||||||
EBIT | 1,051.7 | 1,209.2 | 1,042.5 | 722.9 | 360.7 | - | |
EBITDA | 1,311.3 | 1,562.1 | 1,382.3 | 1,133.6 | 815.2 | 687.4 | |