| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,629.3 | 3,514.9 | 4,434.8 | 4,753.9 | 5,403.3 | 10,768.9 | |
COGS | 12,880 | 2,515.1 | 3,112.5 | 3,350.9 | 3,878.1 | 7,774.9 | |
Gross Profit | 5,749.3 | 999.8 | 1,322.3 | 1,403.1 | 1,525.2 | 2,994 | |
Operating Expenses & Income | |||||||
Operating Income | 2,736.7 | 665.2 | 600.7 | 657.8 | 681.6 | 1,298.7 | |
Total Operating Expenses | 3,012.6 | 334.7 | 721.6 | 745.3 | 843.6 | 1,695.3 | |
R&D Expenses | 450.9 | 80.28 | 111.7 | 115.7 | 106.3 | 218.9 | |
Selling General & Admin Expenses | 1,457.4 | 264 | 293.5 | 306.7 | 395.9 | 752.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,505.3) | (224.1) | (176) | (182.1) | (143.1) | (390) | |
Interest Income | 39.54 | 17.96 | 26.85 | 50.93 | 45.06 | - | |
Income Tax Expense | 641.9 | 122.9 | 187.2 | 248.1 | 198.6 | 393.7 | |
Net Income | |||||||
Net Income | 460.2 | 293.8 | 196.5 | 242.6 | 362.9 | 610.7 | |
Supplemental | |||||||
EBIT | 2,627.4 | 644.6 | 583.8 | 687.7 | 681.6 | 1,355.1 | |
EBITDA | 4,876.5 | 995.7 | 950.1 | 1,028 | 993.4 | 1,973.8 | |
