
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,146.9 | 18,488 | 15,267 | 15,157 | 14,069 | 14,106 | |
COGS | 9,604.2 | 14,257 | 11,876 | 11,419 | 10,825 | 10,977 | |
Gross Profit | 3,542.8 | 4,231 | 3,391 | 3,738 | 3,244 | 3,129.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,091 | 1,426 | 630 | 639 | 641 | 704.9 | |
Total Operating Expenses | 2,461.5 | 2,964 | 2,700 | 3,099 | 2,603 | 2,614.3 | |
R&D Expenses | 407.9 | 460 | 443 | 459 | 418 | 398.3 | |
Selling General & Admin Expenses | 480 | 554 | 497 | 780 | 478 | 360 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113.4) | (122) | (108) | (212) | (218) | (216.2) | |
Interest Income | 56.26 | 144 | 117 | 71 | 82 | 60 | |
Income Tax Expense | 277.8 | 369 | 101 | 194 | 145 | 133.8 | |
Net Income | |||||||
Net Income | 655.8 | 540 | (465) | 222 | 265 | 121 | |
Supplemental | |||||||
EBIT | 1,018 | 974 | (107) | 646 | 640 | 497.3 | |
EBITDA | 1,917.3 | 2,074 | 991 | 1,763 | 1,843 | 1,818.2 | |