
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,476.8 | 20,285.2 | 19,452.8 | 23,156.4 | 22,958 | 23,535.5 | |
COGS | 10,560.8 | 12,376.3 | 11,663.1 | 15,063.8 | 14,515.1 | 14,616 | |
Gross Profit | 4,915.9 | 7,908.9 | 7,789.7 | 8,092.6 | 8,442.9 | 8,919.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,698.8 | 4,742.4 | 4,904.1 | 5,358.6 | 6,101.6 | 6,380.7 | |
Total Operating Expenses | 3,217.1 | 3,166.5 | 2,885.5 | 2,733.9 | 16,856.4 | 10,400.4 | |
R&D Expenses | 4.412768 | 9.234 | 9.628 | 23.06 | 27.47 | 28.24 | |
Selling General & Admin Expenses | 936.2 | 1,021.7 | 1,125.9 | 1,099.7 | 161.8 | 1,471.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,175.8) | (1,217.9) | (946.4) | (816.1) | (602.5) | (581.5) | |
Interest Income | 25.62 | 27.34 | 86.87 | 49.08 | 42.32 | 32.86 | |
Income Tax Expense | 270.7 | 658.5 | 833.4 | 717.6 | - | 517.1 | |
Net Income | |||||||
Net Income | 403.9 | 2,474.1 | 2,555.7 | 3,008.7 | 3,009.5 | 3,194.4 | |
Supplemental | |||||||
EBIT | 3,146.9 | 5,929.8 | 5,698.3 | 5,861.8 | - | - | |
EBITDA | 4,922.9 | 7,800.4 | 7,858.2 | 8,566.9 | - | - | |