
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,380.5 | 9,865.8 | 13,057.1 | 14,203.6 | 12,791.4 | 12,950.6 | |
COGS | 5,631.3 | 6,831.1 | 8,544 | 9,177.4 | 3,549.2 | 5,097.4 | |
Gross Profit | 5,749.3 | 3,034.7 | 4,513.1 | 5,026.2 | 9,242.2 | 7,853.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,070.4 | 334.4 | 1,879.1 | 2,286.2 | 2,263.9 | 1,294.6 | |
Total Operating Expenses | 2,678.9 | 2,700.3 | 2,634 | 2,740 | 6,978.3 | 6,558.6 | |
R&D Expenses | 549.3 | 583.3 | 513.3 | 578.2 | 595.3 | 430.3 | |
Selling General & Admin Expenses | 470.7 | 431.6 | 387.4 | 374.5 | 361.8 | 262.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.13) | (55.64) | (50.48) | (9.007) | (244.8) | (138.4) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 435.4 | 202.6 | 260.8 | 253.3 | 387.7 | 297.6 | |
Net Income | |||||||
Net Income | 2,333.9 | 819.8 | 1,065.9 | 1,100.5 | 1,631.4 | 1,033.6 | |
Supplemental | |||||||
EBIT | 2,832.7 | 1,084.2 | 1,377.3 | 1,362.7 | 2,263.9 | - | |
EBITDA | 2,978 | 1,232.3 | 1,522.4 | 1,510.9 | 2,366.4 | 1,469.7 | |