
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38,500 | 38,672.5 | 41,296.2 | 64,376.7 | 94,260.6 | 130,415.3 | |
COGS | 28,431.5 | 28,962.5 | 29,963.5 | 46,407.1 | 66,140.7 | 90,188.8 | |
Gross Profit | 10,068.6 | 9,710.1 | 11,332.7 | 17,969.6 | 28,119.9 | 40,226.4 | |
Operating Expenses & Income | |||||||
Operating Income | 6,984.8 | 6,480.3 | 7,344.8 | 12,174.5 | 19,108.3 | 29,785.4 | |
Total Operating Expenses | 3,149.4 | 3,484.7 | 3,791.3 | 5,795.2 | 9,011.6 | 10,442.3 | |
R&D Expenses | 770.5 | 953.1 | 1,267.2 | 1,746.9 | 2,141.9 | 683.1 | |
Selling General & Admin Expenses | 1,264.6 | 1,303.7 | 1,485.5 | 2,163.5 | 3,573.2 | 1,929.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.32) | (184.1) | (318.6) | (458.9) | (475.9) | (65.63) | |
Interest Income | 52.25 | 62.41 | 120.7 | 143.5 | 259.5 | 143.8 | |
Income Tax Expense | 1,411.7 | 1,219.8 | 1,931.2 | 2,563.9 | 4,231.2 | 6,810.5 | |
Net Income | |||||||
Net Income | 5,493.2 | 5,072.9 | 5,488.3 | 9,578.4 | 14,644.9 | 22,911.3 | |
Supplemental | |||||||
EBIT | 6,998.2 | 6,480.2 | 7,738.2 | 12,591.8 | 19,108.3 | 29,614 | |
EBITDA | 7,717.6 | 7,254.7 | 9,040.4 | 14,361.3 | 20,957.5 | 31,759.8 | |