

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,539.8 | 27,474.6 | 28,006.9 | 27,757.3 | 27,879.2 | 55,872.8 | |
COGS | 17,634.6 | 20,262.2 | 21,759.5 | 22,700.5 | 22,397.3 | 45,311.2 | |
Gross Profit | 3,905.3 | 7,212.5 | 6,247.4 | 5,056.8 | 5,481.9 | 10,561.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,580.4 | 5,250.7 | 3,699.5 | 2,543.5 | 2,725.9 | 4,747.1 | |
Total Operating Expenses | 2,324.9 | 1,961.7 | 2,547.9 | 2,513.3 | 2,756.1 | 5,814.5 | |
R&D Expenses | 387 | 382.1 | 375 | - | 370.4 | 370.4 | |
Selling General & Admin Expenses | 949 | 1,040.5 | 1,201.1 | 1,091.3 | 1,179.4 | 1,804.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (172.7) | (238.5) | (165.1) | (203.8) | (262.1) | (277.4) | |
Interest Income | 64.38 | 390.4 | 150.8 | 293.5 | 270.2 | 447.3 | |
Income Tax Expense | 235.3 | 999.2 | 706.1 | 524.6 | 530.9 | 931 | |
Net Income | |||||||
Net Income | 1,280.6 | 3,861.1 | 3,144.1 | 2,312.4 | 2,465.2 | 4,078.1 | |
Supplemental | |||||||
EBIT | 1,674.8 | 5,098.8 | 3,378 | 2,343.4 | 2,629.5 | 4,498.3 | |
EBITDA | 2,893.8 | 6,258.2 | 4,473 | 3,438.4 | 3,895.9 | 6,907.7 | |