

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,293.5 | 32,043.3 | 36,423.2 | 34,816.5 | 41,385.1 | 49,540.6 | |
COGS | 22,885.5 | 25,414.6 | 28,432.9 | 26,442.8 | 31,983.8 | 39,395.5 | |
Gross Profit | 6,408 | 6,628.7 | 7,990.3 | 8,373.6 | 9,401.3 | 10,145.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,619.9 | 3,075.5 | 4,092.2 | 4,901.4 | 5,089.3 | 4,848.7 | |
Total Operating Expenses | 3,635.1 | 3,138.2 | 3,948.4 | 3,472.2 | 4,312 | 5,296.4 | |
R&D Expenses | 1,433.4 | 1,378.4 | 1,560.6 | 1,428.4 | 1,626 | 1,958.8 | |
Selling General & Admin Expenses | 454.8 | 286.7 | 413.7 | 426.9 | 444 | 2,028.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (253.5) | (283) | (371.2) | (236.6) | (211.6) | (239.8) | |
Interest Income | 218.6 | 237.2 | 126.8 | 228.6 | 58.8 | 47.88 | |
Income Tax Expense | 553.4 | 462.1 | 616.7 | 921.4 | 751.3 | 734.8 | |
Net Income | |||||||
Net Income | 1,947.8 | 2,538.2 | 3,274 | 3,696.5 | 4,293.4 | 4,269.4 | |
Supplemental | |||||||
EBIT | 2,894.5 | 3,392.2 | 4,457 | 5,123 | 5,319.8 | - | |
EBITDA | 3,944.8 | 4,295.2 | 5,528.9 | 6,202.6 | 6,582.2 | 5,461.8 | |