
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,661.2 | 17,531.6 | 21,915.6 | 24,121.1 | 24,193.7 | 25,042 | |
COGS | 13,241.4 | 11,539.7 | 14,410.7 | 15,232 | 13,833.8 | 13,432.8 | |
Gross Profit | 4,419.8 | 5,991.9 | 7,504.9 | 8,889 | 10,359.9 | 11,609.1 | |
Operating Expenses & Income | |||||||
Operating Income | 161.1 | (624.5) | (278.8) | 892.3 | 3,328.1 | 2,789.4 | |
Total Operating Expenses | 4,187.6 | 6,569.9 | 7,783.7 | 7,996.7 | 7,239.1 | 8,819.7 | |
R&D Expenses | 1,399.1 | 2,135.6 | 2,720.8 | 2,914.4 | 3,009.1 | 161.5 | |
Selling General & Admin Expenses | 983.3 | 1,686.8 | 2,209.2 | 2,149.1 | 1,997.6 | 742.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.12) | (36.23) | (1.210403) | (9.302) | (1.244) | (216.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (1.364) | (12.31) | (8.019) | (1,509.3) | 399.1 | 364.8 | |
Net Income | |||||||
Net Income | 166.3 | (540.7) | 9.772 | 2,897 | 1,351.1 | 354.7 | |
Supplemental | |||||||
EBIT | 184.2 | (604.3) | 381.8 | 1,686.5 | 1,750 | 2,634.3 | |
EBITDA | 394.8 | (142) | 790.4 | 2,062.7 | 2,132.3 | 3,012.7 | |