

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,373.1 | 4,190.3 | 68,902 | 61,443 | 59,656 | 62,045 | |
COGS | 2,523.5 | 3,179.4 | 52,200 | 46,225 | 45,298 | 46,784 | |
Gross Profit | 849.6 | 1,010.9 | 16,702 | 15,219 | 14,359 | 15,261 | |
Operating Expenses & Income | |||||||
Operating Income | 332.8 | 334.3 | 3,258 | 2,970 | 2,860 | 3,334 | |
Total Operating Expenses | 3,040.3 | 3,856 | 65,644 | 58,474 | 56,797 | 58,711 | |
R&D Expenses | 95.1 | 110.3 | 2,130 | 1,969 | 1,995 | 1,937 | |
Selling General & Admin Expenses | 421.5 | 534.2 | 10,294 | 8,936 | 8,852 | 8,874 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.62) | (34.6) | (971) | (1,036) | (982) | (1,004) | |
Interest Income | 10.26 | 17.9 | 478 | 587 | 503 | 493 | |
Income Tax Expense | 61.37 | 75.86 | - | - | - | - | |
Net Income | |||||||
Net Income | 237 | (30.09) | 225 | 1,298 | 1,619 | 5,710 | |
Supplemental | |||||||
EBIT | 320.5 | 329 | 2,391 | 2,897 | 3,429 | 4,176 | |
EBITDA | 503.5 | 293.2 | 7,332 | 7,545 | 7,595 | 8,292 | |