
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,340 | 10,974.4 | 11,445.6 | 11,541.1 | 11,541.1 | 12,678.1 | |
COGS | 7,942 | 9,433 | 8,832.3 | 8,810.1 | 10,923.5 | 11,827.6 | |
Gross Profit | 2,398 | 1,541.4 | 2,613.4 | 2,731 | 3,486.9 | 3,719.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,022.7 | (97.79) | 96.53 | 116.3 | 106.5 | 209.2 | |
Total Operating Expenses | 1,375.3 | 1,639.2 | 2,516.8 | 2,614.7 | 11,434.6 | 6,594.6 | |
R&D Expenses | 623.4 | 772.4 | 1,150.1 | 1,458.8 | 1,857.8 | 1,972.4 | |
Selling General & Admin Expenses | 628.5 | 791.6 | 1,263.3 | 1,155.1 | 356.7 | 1,538.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.89) | (86.17) | (244.6) | (236.3) | (188.8) | (192.8) | |
Interest Income | 15.51 | 48.49 | 83.28 | 92.36 | 42.85 | 25.49 | |
Income Tax Expense | 79.15 | (164) | (137) | (177.7) | - | (91.24) | |
Net Income | |||||||
Net Income | 945.8 | 90.95 | 344.2 | 430.4 | 472.1 | 486.9 | |
Supplemental | |||||||
EBIT | 1,070.2 | (19.74) | 304.6 | 346.1 | - | - | |
EBITDA | 1,810.6 | 1,094.4 | 1,798 | 2,132.1 | 106.5 | - | |