
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,127.8 | 6,016 | 2,596.1 | 2,501.6 | 3,057.7 | 3,126 | |
COGS | 3,311.9 | 2,929.8 | 1,495.5 | 1,538.8 | 1,867.7 | 1,902.3 | |
Gross Profit | 3,815.8 | 3,086.2 | 1,100.6 | 962.8 | 1,190 | 1,220.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,774.3 | 1,231.9 | 99.26 | (236.8) | 106.9 | 146.7 | |
Total Operating Expenses | 1,867.4 | 1,854.3 | 1,001.3 | 1,199.6 | 1,083.1 | 1,004.2 | |
R&D Expenses | 1,207.8 | 1,136.8 | 812.6 | 819.8 | 680.9 | 670 | |
Selling General & Admin Expenses | 473.2 | 391.2 | 315.7 | 334.6 | 279.3 | 210.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.468) | (2.066) | (8.197) | (22.39) | (18.28) | (16.54) | |
Interest Income | 12.81 | 28.82 | 28.98 | 41.34 | 37.17 | 18.42 | |
Income Tax Expense | 522.1 | 258.7 | (36.46) | (42.56) | (26.24) | 35.9 | |
Net Income | |||||||
Net Income | 2,044.1 | 1,106.4 | 111.7 | (149.6) | 173.3 | 151.3 | |
Supplemental | |||||||
EBIT | 2,592.6 | 1,366.7 | 86.37 | (168.3) | 177.9 | 181.3 | |
EBITDA | 2,740.5 | 1,509.4 | 239.5 | (5.706) | 331.3 | 330 | |