
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,570.7 | 41,002.1 | 50,457.2 | 53,278.1 | 73,023.5 | 93,201.5 | |
COGS | 39,164.7 | 33,762.2 | 41,807.4 | 45,927.3 | 62,665.8 | 95,879.1 | |
Gross Profit | 11,406 | 7,239.9 | 8,649.8 | 7,350.9 | 10,357.6 | 13,911.2 | |
Operating Expenses & Income | |||||||
Operating Income | 7,153.4 | 3,763.4 | 2,599.2 | 2,036.9 | 4,043.5 | 7,459.6 | |
Total Operating Expenses | 6,285.1 | 5,780.3 | 6,050.5 | 5,313.9 | 6,314.1 | 8,535.8 | |
R&D Expenses | 1,583.5 | 1,402.7 | 1,890.6 | 2,327.5 | 2,082.8 | 2,905.7 | |
Selling General & Admin Expenses | 463.4 | 494.6 | 600.2 | 593.4 | 616.7 | 2,824.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,149.1) | (1,177.8) | (1,374) | (1,143.1) | (1,139.2) | (1,403.5) | |
Interest Income | 840.4 | 980 | 614.8 | 1,014.7 | 413.2 | 196.3 | |
Income Tax Expense | 847.7 | 295.7 | 997 | 232.5 | 964.4 | 1,713.4 | |
Net Income | |||||||
Net Income | 3,731.4 | 2,104.5 | 1,331 | 1,748.2 | 2,774.4 | 5,098.3 | |
Supplemental | |||||||
EBIT | 5,778.1 | 3,625.4 | 3,893.2 | 3,120 | 3,764.4 | - | |
EBITDA | 8,107 | 6,047.2 | 6,691.9 | 6,293.4 | 7,355.7 | 9,750.2 | |