
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,105.2 | 14,684.1 | 15,461.5 | 15,421.7 | 21,005.6 | 35,260.6 | |
COGS | 12,872.4 | 11,773.7 | 12,287 | 12,184.8 | 15,589.2 | 24,938.6 | |
Gross Profit | 3,232.8 | 2,910.4 | 3,174.5 | 3,236.8 | 5,416.3 | 10,322 | |
Operating Expenses & Income | |||||||
Operating Income | 1,010.5 | 735.4 | 581.1 | 261.3 | 2,095.3 | 6,136.3 | |
Total Operating Expenses | 2,222.3 | 2,175 | 2,593.4 | 2,975.5 | 3,321 | 4,185.7 | |
R&D Expenses | 120.9 | 109.4 | 144.6 | 394.7 | 435.5 | 435 | |
Selling General & Admin Expenses | 830 | 885 | 1,125 | 1,484 | 1,302 | 1,031 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.66) | (27.32) | (31.91) | (51.45) | (89.41) | (118.3) | |
Interest Income | 47.06 | 25.29 | 6.066 | 7.532 | 10.22 | - | |
Income Tax Expense | 284.8 | 200.7 | 115.2 | 50.71 | 15.02 | 1,630.7 | |
Net Income | |||||||
Net Income | 696.7 | 478.3 | 1,193.1 | 111.7 | 337.7 | 3,929.2 | |
Supplemental | |||||||
EBIT | 1,010.5 | 735.4 | 581.1 | 261.3 | 2,095.3 | 6,136.3 | |
EBITDA | 1,258.7 | 1,033 | 854.8 | 505.2 | 2,509.8 | 6,549.1 | |