| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 10,351 | 11,986.7 | 18,461.3 | 23,330.8 | 32,691.4 | 33,550.7 |
COGS | 7,107.1 | 8,590.1 | 13,006.3 | 15,756.9 | 22,500.1 | 23,108.2 |
Gross Profit | 3,243.9 | 3,396.6 | 5,454.9 | 7,573.9 | 10,191.2 | 10,442.6 |
Operating Expenses & Income | ||||||
Operating Income | 2,525.7 | 2,287.3 | 3,728.7 | 5,293.6 | 7,139.5 | 7,221.8 |
Total Operating Expenses | 718.1 | 1,109.3 | 1,726.2 | 2,280.3 | 3,051.7 | 3,220.8 |
R&D Expenses | 17.15 | 28.52 | 77.29 | 98.54 | 101.3 | 101.3 |
Selling General & Admin Expenses | 99.31 | 140.3 | 555.2 | 709.6 | 1,081.5 | 1,081.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.973) | (8.114442) | (13.36) | (5.982838) | (4.803379) | (2.072) |
Interest Income | 38.22 | 8.273375 | 13.19 | 8.816863 | 4.88 | 4.88 |
Income Tax Expense | 646.9 | 569.5 | 879.7 | 1,274.5 | 1,581.1 | 1,641.5 |
Net Income | ||||||
Net Income | 1,910.4 | 1,763 | 2,852.8 | 4,168.8 | 5,734.3 | 5,886.7 |
Supplemental | ||||||
EBIT | 2,564.8 | 2,355.1 | 3,790.6 | 5,466 | 7,359.6 | 7,379.2 |
EBITDA | 2,665.6 | 2,517.3 | 4,034.1 | 5,860 | 7,889.6 | 7,814.1 |
