
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,713.2 | 15,460.8 | 19,571.7 | 17,555.4 | 15,566.8 | 15,080.6 | |
COGS | 5,620.4 | 12,048.2 | 15,304.4 | 14,909.1 | 13,013.3 | 12,563.3 | |
Gross Profit | 3,092.8 | 3,412.7 | 4,267.4 | 2,646.3 | 2,553.5 | 2,517 | |
Operating Expenses & Income | |||||||
Operating Income | 2,381.7 | 2,155.2 | 2,774.6 | 1,062 | 1,079.9 | 1,373.6 | |
Total Operating Expenses | 704.2 | 1,257.4 | 1,492.8 | 1,584.3 | 1,473.6 | 1,143.4 | |
R&D Expenses | 408.4 | 523.2 | 542.6 | 568.3 | 386.4 | 392.7 | |
Selling General & Admin Expenses | 59.22 | 65.93 | 98.21 | 99.33 | 85.79 | 388.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.25) | (338.8) | (537.1) | (535.4) | (505.2) | (458.9) | |
Interest Income | 37.31 | 59.3 | 93.33 | 118.4 | 78.54 | - | |
Income Tax Expense | 260.3 | 30.1 | 262.6 | 105.6 | 87.63 | 92.17 | |
Net Income | |||||||
Net Income | 2,119.9 | 2,122.8 | 2,509.4 | 945.9 | 955.2 | 907.1 | |
Supplemental | |||||||
EBIT | 2,351.2 | 2,491.1 | 3,312.1 | 1,687.5 | 1,574.6 | 1,088.4 | |
EBITDA | 2,890.4 | 3,801.1 | 4,979.4 | 3,547.1 | 3,542.7 | 3,135.5 | |