
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,029.2 | 9,077.1 | 7,236.9 | 10,002.1 | 8,938.2 | 9,112 | |
COGS | 5,460.2 | 5,749.9 | 6,022.6 | 6,953 | 7,098.5 | 7,067.5 | |
Gross Profit | 3,569 | 3,327.2 | 1,214.3 | 3,049.1 | 1,839.7 | 2,044.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,716.5 | 2,112.8 | 278.1 | 2,007.3 | 963.4 | 1,071.9 | |
Total Operating Expenses | 861.7 | 1,258.6 | 936.2 | 1,041.7 | 876.3 | 972.5 | |
R&D Expenses | 542 | 671.9 | 726.5 | 933.7 | 978 | 1,041.4 | |
Selling General & Admin Expenses | 279.1 | 570.6 | 225 | 174.6 | 174.6 | 160.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.51) | (12.36) | (90.1) | (83.45) | (49.81) | (40.55) | |
Interest Income | 7.232 | 54.92 | 169 | 200.8 | 216.5 | 159.3 | |
Income Tax Expense | 538.7 | 334.7 | (40.73) | 334.7 | 174.2 | 222.9 | |
Net Income | |||||||
Net Income | 2,165.3 | 1,765.8 | 356.1 | 1,738.9 | 1,274 | 1,480.5 | |
Supplemental | |||||||
EBIT | 2,716.5 | 2,112.8 | 405.5 | 2,157 | 963.4 | 1,027.3 | |
EBITDA | 4,674.9 | 4,446.9 | 3,509.6 | 5,051.3 | 3,447.9 | 3,340.6 | |