

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,146.9 | 18,488 | 15,267 | 15,157 | 14,069 | 14,127.2 | |
COGS | 9,604.2 | 14,257 | 12,567 | 11,419 | 10,825 | 10,987.3 | |
Gross Profit | 3,542.8 | 4,231 | 2,700 | 3,738 | 3,244 | 3,132.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,091 | 1,426 | (30) | 639 | 641 | 1,036 | |
Total Operating Expenses | 2,461.5 | 2,964 | 2,700 | 3,099 | 2,603 | 2,296.6 | |
R&D Expenses | 407.9 | 460 | 443 | 459 | 418 | 397.2 | |
Selling General & Admin Expenses | 480 | 554 | 497 | 780 | 478 | 820 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113.4) | (122) | (108) | (212) | (121) | (339.5) | |
Interest Income | 56.26 | 144 | 117 | 71 | 82 | 60 | |
Income Tax Expense | 277.8 | 369 | 101 | 194 | 145 | 134.2 | |
Net Income | |||||||
Net Income | 655.8 | 540 | (465) | 222 | 265 | 121.3 | |
Supplemental | |||||||
EBIT | 1,111.2 | 1,045 | (107) | 646 | 640 | 797.2 | |
EBITDA | 2,010.5 | 2,170.2 | 1,734 | 1,763 | 1,843 | 2,115.4 | |