

| 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 | (27.28) | 381.8 | 1,686.5 | 3,045.7 | 2,543 | |
Total Operating Expenses | 4,258.7 | 6,019.2 | 7,123.1 | 7,202.5 | 7,314.3 | 9,066.1 | |
R&D Expenses | 1,383.8 | 2,135.6 | 2,720.8 | 2,914.4 | 2,907.9 | 3,069.4 | |
Selling General & Admin Expenses | 982.8 | 1,686.8 | 2,209.2 | 2,149.1 | 1,997.6 | 2,740 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.12) | (36.23) | (47.22) | (9.302) | (129.4) | (197.3) | |
Interest Income | 2.369 | 37.23 | - | - | - | - | |
Income Tax Expense | (1.364) | (12.31) | (8.019) | (1,509.3) | 385.7 | 356.8 | |
Net Income | |||||||
Net Income | 166.3 | (540.7) | 9.772 | 2,897 | 1,305.6 | 357.1 | |
Supplemental | |||||||
EBIT | 420.2 | (529.1) | (29.14) | 1,366.5 | 1,819.3 | - | |
EBITDA | 555 | (188.6) | 379.4 | 1,742.6 | 2,188.8 | 1,193.9 | |