
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,607.5 | 32,785.1 | 30,044 | 38,951.9 | 60,003.8 | 67,253.6 | |
COGS | 20,236.4 | 24,057 | 22,320.2 | 27,556 | 40,321 | 44,624.4 | |
Gross Profit | 6,371 | 8,728.1 | 7,723.8 | 11,395.9 | 19,682.8 | 22,629.1 | |
Operating Expenses & Income | |||||||
Operating Income | 4,065.9 | 6,518.2 | 5,136.1 | 8,066.3 | 14,043.2 | 16,691.6 | |
Total Operating Expenses | 2,298.6 | 2,651.8 | 2,587.7 | 3,329.6 | 5,639.5 | 5,937.5 | |
R&D Expenses | 623.2 | 718.2 | 802.6 | 974.2 | 1,250 | 1,324.2 | |
Selling General & Admin Expenses | 832.4 | 983.5 | 986.3 | 1,222.4 | 1,846.7 | 1,885.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (67.46) | (90.31) | (118) | (168.3) | (218.3) | (264.6) | |
Interest Income | 16.39 | 62.83 | 196.5 | 246.3 | 273.5 | 316.1 | |
Income Tax Expense | 1,121.7 | 1,820.5 | 1,689.3 | 2,874.8 | 4,566.8 | 5,270.7 | |
Net Income | |||||||
Net Income | 2,926.9 | 4,567.9 | 3,528.6 | 5,615.6 | 9,606.5 | 11,337.1 | |
Supplemental | |||||||
EBIT | 4,116 | 6,478.6 | 5,335.9 | 8,658.7 | 14,029.5 | 16,478 | |
EBITDA | 4,891.7 | 7,353 | 6,302.8 | 9,747.3 | 15,345.6 | 17,949.7 | |