
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,580.9 | 10,195.5 | 12,367.6 | 13,868.2 | 16,461.6 | 17,362.5 | |
COGS | 8,052.5 | 8,191 | 9,312.9 | 10,348.2 | 12,494.1 | 13,329.6 | |
Gross Profit | 1,528.4 | 2,004.5 | 3,054.7 | 3,520 | 3,967.5 | 4,032.9 | |
Operating Expenses & Income | |||||||
Operating Income | (1,073.7) | (674.5) | 146.9 | 311.1 | 252.2 | 138.1 | |
Total Operating Expenses | 2,612.4 | 2,681.5 | 2,907.8 | 3,208.9 | 3,715.3 | 3,894.8 | |
R&D Expenses | 506.3 | 548.6 | 527.1 | 601.2 | 763.7 | 786.5 | |
Selling General & Admin Expenses | 82.52 | 352.4 | 382.1 | 333.5 | 400 | 379.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.34) | (24.61) | (17.12) | (14.75) | (11.65) | (16.66) | |
Interest Income | 38.55 | 3.934489 | 89.54 | 146.7 | 170.3 | 80.58 | |
Income Tax Expense | 28.46 | 27.08 | 22.41 | 4.843965 | 3.086 | 1.947 | |
Net Income | |||||||
Net Income | (4,772.8) | (1,886.2) | 6,095.1 | 454.6 | 420.4 | 297.7 | |
Supplemental | |||||||
EBIT | (4,700.5) | (1,836.4) | 6,132.5 | 299.6 | 221.6 | 98.44 | |
EBITDA | (4,451.6) | (1,515.2) | 6,461.3 | 596.3 | 525.7 | 412.1 | |