
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,967.5 | 31,059.4 | 34,762.8 | 28,236.2 | 37,008.2 | 68,815.1 | |
COGS | 22,866 | 25,445.4 | 28,877.5 | 23,947.3 | 29,936.8 | 56,857.3 | |
Gross Profit | 4,101.5 | 5,614 | 5,885.2 | 4,289 | 7,071.4 | 11,957.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,537.3 | 2,707.6 | 3,132.1 | 1,665.3 | 3,638.8 | 5,151.5 | |
Total Operating Expenses | 2,564.2 | 2,906.4 | 2,753.2 | 2,623.7 | 3,432.7 | 6,806.3 | |
R&D Expenses | 843.7 | 1,105.8 | 1,192 | 1,146.8 | 1,404.5 | 2,731.9 | |
Selling General & Admin Expenses | 817.9 | 896.1 | 1,105.4 | 904.5 | 1,118.6 | 2,050.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.28) | (59.4) | (44.24) | (35.96) | (46.16) | (386.7) | |
Interest Income | 21.2 | 72.7 | 88.02 | 64.43 | 26.5 | 101.1 | |
Income Tax Expense | 140.3 | 432.3 | 379.8 | 311 | 682.8 | 961.5 | |
Net Income | |||||||
Net Income | 1,369.5 | 2,161.1 | 2,640.2 | 1,272.4 | 2,911.6 | 4,334.4 | |
Supplemental | |||||||
EBIT | 1,252.6 | 2,445 | 3,064.2 | 1,619.4 | 3,316.5 | 4,668.8 | |
EBITDA | 1,430.5 | 2,717.7 | 3,466.7 | 2,079.7 | 3,716 | 5,505.1 | |