
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,384.5 | 34,484.7 | 34,123.7 | 44,211.2 | 51,267.9 | 52,523.6 | |
COGS | 25,816.3 | 27,696.4 | 27,747.7 | 37,845 | 43,701.9 | 44,577.7 | |
Gross Profit | 4,568.2 | 6,788.3 | 6,376 | 6,366.2 | 7,566 | 7,945.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,083.7 | 2,053.7 | 2,552.8 | 2,210.2 | 2,915.6 | 3,125.4 | |
Total Operating Expenses | 3,484.5 | 4,734.6 | 3,823.3 | 4,156 | 4,650.4 | 15,371.9 | |
R&D Expenses | 1,700.8 | 2,094.4 | 1,808.5 | 1,975.4 | 2,319.4 | 2,540.1 | |
Selling General & Admin Expenses | 1,184.9 | 1,450.8 | 1,390.7 | 1,400.4 | 445.2 | 2,915.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (268.5) | (365.8) | (348.5) | (312.6) | (394.2) | (390.8) | |
Interest Income | 18.56 | 28.87 | 51.92 | 67.36 | 79.3 | 64.11 | |
Income Tax Expense | (98) | 408.5 | 474.1 | 435.6 | 406.6 | 307.6 | |
Net Income | |||||||
Net Income | 1,180.1 | 1,596.1 | 2,050.9 | 1,753.5 | 2,287.7 | 2,114.2 | |
Supplemental | |||||||
EBIT | 1,162.9 | 2,759.7 | 2,713.5 | 2,293.6 | 2,915.6 | - | |
EBITDA | 2,445.7 | 4,355.4 | 4,348.1 | 4,097.3 | 5,598.7 | - | |