
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,901 | 46,436.8 | 50,457.2 | 56,699.2 | 72,886.2 | 79,036.3 | |
COGS | 39,648.8 | 38,307.4 | 44,010.1 | 48,932.1 | 63,158.5 | 68,164.7 | |
Gross Profit | 11,252.1 | 8,129.5 | 6,447.1 | 7,767.1 | 9,727.7 | 10,871.6 | |
Operating Expenses & Income | |||||||
Operating Income | 4,621.4 | 2,775.3 | 2,599.2 | 2,167.7 | 3,793.8 | 4,822.4 | |
Total Operating Expenses | 6,630.7 | 5,354.1 | 3,847.9 | 5,599.4 | 5,933.8 | 40,386.2 | |
R&D Expenses | 1,583.5 | 1,588.7 | 1,890.6 | 2,477 | 2,138.2 | 2,596.1 | |
Selling General & Admin Expenses | 463.4 | 560.1 | 600.2 | 631.5 | 1,341.5 | 3,335.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,300.5) | (1,333.9) | (1,374) | (1,329.2) | (1,169.5) | (1,105.3) | |
Interest Income | 410.5 | 475.6 | 614.8 | 464.5 | 413.2 | 310.6 | |
Income Tax Expense | 847.7 | 334.9 | 997 | 247.4 | 964.4 | 704.2 | |
Net Income | |||||||
Net Income | 3,731.4 | 2,383.4 | 1,331 | 1,860.4 | 2,774.4 | 3,113.3 | |
Supplemental | |||||||
EBIT | 4,136 | 1,713.7 | 1,419.7 | 1,537.9 | 3,793.8 | - | |
EBITDA | 6,330.4 | 4,256.1 | 4,034.8 | 4,641.7 | 7,983.7 | - | |