

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 442,767.7 | 423,768.2 | 521,892.5 | 489,497.3 | 528,658.6 | 578,854.7 | |
COGS | 425,222.6 | 411,116.5 | 508,624.3 | 472,166.1 | 507,032.5 | 551,959.2 | |
Gross Profit | 17,545.1 | 12,651.6 | 13,268.2 | 17,331.2 | 21,626.1 | 26,895.4 | |
Operating Expenses & Income | |||||||
Operating Income | 10,978.7 | 9,915.7 | 8,418.9 | 8,249.7 | 16,393 | 25,642.9 | |
Total Operating Expenses | 5,031.6 | 4,618.3 | 4,849.2 | 9,081.5 | 5,233.1 | 2,041.7 | |
R&D Expenses | 874.1 | 797.4 | 1,020.2 | 1,051 | 883.5 | 1,601.3 | |
Selling General & Admin Expenses | 706.7 | 665.4 | 699.5 | 803.5 | 851.6 | 2,246.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,030.3) | (1,746.7) | (773.4) | (89.41) | (2,411) | (2,947.7) | |
Interest Income | 2,176.6 | 1,927.1 | 2,024.5 | 2,894 | 1,913.7 | 2,007.1 | |
Income Tax Expense | 1,387.4 | 1,238.8 | 1,404.3 | 1,584 | 2,617.7 | 4,873 | |
Net Income | |||||||
Net Income | 5,635.6 | 5,292.5 | 6,505.1 | 6,542.1 | 7,182 | 13,354 | |
Supplemental | |||||||
EBIT | 7,319.5 | 8,638.2 | 8,911.2 | 8,649 | 16,393 | 28,978.9 | |
EBITDA | 10,080.4 | 9,124.3 | 11,759.1 | 11,464.1 | 19,791.5 | 33,251.2 | |