| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37,496.9 | 33,196.9 | 31,681.3 | 35,983.9 | 43,229.1 | 79,044.3 | |
COGS | 28,760.7 | 26,591.9 | 27,090.8 | 29,400.6 | 34,713.2 | 63,974.1 | |
Gross Profit | 8,736.2 | 6,605 | 4,590.4 | 6,583.3 | 8,515.9 | 15,070.1 | |
Operating Expenses & Income | |||||||
Operating Income | 5,057.1 | 2,509.7 | 576.6 | 2,362.2 | 3,488.2 | 5,587.5 | |
Total Operating Expenses | 3,679.1 | 4,095.3 | 4,013.8 | 4,221.1 | 5,027.7 | 9,482.7 | |
R&D Expenses | 2,642.2 | 2,803.4 | 2,566.5 | 2,747.7 | 3,258.6 | 5,993.1 | |
Selling General & Admin Expenses | 757.6 | 928.6 | 1,009.9 | 1,314.8 | 1,420 | 2,729.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (230.3) | (292.9) | (449.1) | (469.3) | (436.2) | (1,133.9) | |
Interest Income | 211.2 | 293.7 | 574.7 | 355 | 262.4 | 620.1 | |
Income Tax Expense | 579 | 240.8 | 207.8 | 344.4 | 609 | 952.1 | |
Net Income | |||||||
Net Income | 4,988 | 2,407.8 | 1,099.4 | 2,536.3 | 4,639.1 | 7,165.8 | |
Supplemental | |||||||
EBIT | 5,057.1 | 2,509.7 | 1,807.3 | 2,107.9 | 3,488.2 | 5,587.5 | |
EBITDA | 6,756 | 4,384.7 | 3,874.5 | 3,996 | 5,800.6 | 9,778.3 | |
