
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,889.6 | 9,372.6 | 9,295.3 | 9,245.7 | 9,264.5 | 8,892.8 | |
COGS | 7,105.2 | 6,353.6 | 5,949.4 | 6,324.4 | 6,457 | 6,158 | |
Gross Profit | 3,784.4 | 3,019 | 3,345.9 | 2,921.3 | 2,807.5 | 2,734.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3,056.3 | 2,484.7 | 2,813.9 | 2,380.8 | 2,313.7 | 2,286.3 | |
Total Operating Expenses | 7,833.2 | 6,887.9 | 6,481.4 | 6,864.9 | 6,950.7 | 6,606.5 | |
R&D Expenses | 60.57 | 46.48 | 33.48 | 32.93 | 44.7 | 40.45 | |
Selling General & Admin Expenses | 127.8 | 110.6 | 102.4 | 94.73 | 81.56 | 459.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (428.7) | (1,154.4) | (1,202.8) | (292) | (860.3) | (842.8) | |
Interest Income | 3.41355 | 130.1 | 70.97 | 74.81 | 72.34 | 70.25 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 2,613.1 | 2,016.5 | 2,327.2 | 1,145 | 1,149.4 | 1,148.2 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 6,311 | 5,898.3 | - | - | - | - | |