

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69,533.1 | 73,772.7 | 79,980.9 | 76,203.1 | 80,712.2 | 99,079.7 | |
COGS | 64,520.9 | 68,003.5 | 74,187.5 | 70,251.4 | 74,158.9 | 90,862.1 | |
Gross Profit | 5,012.1 | 5,769.2 | 5,793.4 | 5,951.7 | 6,553.3 | 8,217.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,148.2 | 1,432.1 | 900 | 974 | 1,859.6 | 3,305.5 | |
Total Operating Expenses | 3,907.6 | 4,437.7 | 4,893.5 | 4,977.7 | 4,693.7 | 4,911.3 | |
R&D Expenses | 1,669.7 | 1,839 | 2,083.8 | 2,111.5 | 2,282.8 | 2,414.2 | |
Selling General & Admin Expenses | 541.2 | 584.3 | 612.7 | 530.1 | 551.1 | 2,914.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (726.8) | (704.3) | (762.6) | (667.4) | (730.9) | (884.4) | |
Interest Income | 856.9 | 582.7 | 23.65 | 613.5 | 73.32 | 35.54 | |
Income Tax Expense | 310.7 | 265.5 | 339.1 | 470.7 | 539.2 | 660 | |
Net Income | |||||||
Net Income | 179.8 | 475.9 | 589.2 | 593.5 | 658.8 | 1,119.2 | |
Supplemental | |||||||
EBIT | 1,161.3 | 1,373.8 | 1,690.9 | 1,731.6 | 1,930.2 | - | |
EBITDA | 4,750.1 | 5,165.6 | 5,516.6 | 5,378.9 | 5,657.5 | 7,028.4 | |