
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 41,751.1 | 48,463 | 42,668.8 | 54,450.5 | 59,872.5 | 62,015 | |
COGS | 33,262.5 | 41,241.3 | 35,941.3 | 47,392 | 50,061.1 | 48,150.4 | |
Gross Profit | 8,488.6 | 7,221.8 | 6,727.5 | 7,058.5 | 9,811.5 | 13,864.6 | |
Operating Expenses & Income | |||||||
Operating Income | 4,737.5 | 5,905.1 | 5,542.3 | 5,968 | 8,833.7 | 12,450 | |
Total Operating Expenses | 3,751.1 | 1,316.7 | 1,185.2 | 1,090.5 | 977.8 | 25,298.4 | |
R&D Expenses | 1,456.2 | 56 | 196.4 | 228 | 171.2 | 171.3 | |
Selling General & Admin Expenses | 749.5 | 606.3 | 601.6 | 674.8 | 146.4 | 923 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (617.3) | (281.7) | (6.97875) | (117.4) | (71.07) | (86.54) | |
Interest Income | 31.06 | 40.88 | 47.54 | 94.33 | 100.2 | 81.57 | |
Income Tax Expense | 475.8 | 638.9 | 825 | 873.4 | 1,304.2 | 756.7 | |
Net Income | |||||||
Net Income | 3,333.1 | 4,568.4 | 3,955.8 | 4,411.7 | 6,054.7 | 8,680.2 | |
Supplemental | |||||||
EBIT | 7,284.6 | 6,086.7 | 5,723.5 | 6,065.6 | 8,833.7 | - | |
EBITDA | 9,134.8 | 7,866.8 | 7,458.5 | 7,835.1 | 10,693.6 | - | |