| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 20,072.5 | 30,343.7 | 34,273.2 | 40,222.9 | 48,140 | 60,103.6 |
COGS | 17,755.8 | 26,845.9 | 29,495.1 | 35,347 | 42,200.1 | 52,604.8 |
Gross Profit | 2,316.7 | 3,497.9 | 4,778.1 | 4,875.9 | 5,939.9 | 7,717.7 |
Operating Expenses & Income | ||||||
Operating Income | 1,067 | 1,667 | 2,378.8 | 2,033.6 | 1,959 | 4,258 |
Total Operating Expenses | 1,249.7 | 1,830.9 | 2,399.4 | 2,842.3 | 3,980.8 | 3,792.5 |
R&D Expenses | 769.2 | 929.2 | 1,055.7 | 1,109.3 | 1,170.3 | 1,177.8 |
Selling General & Admin Expenses | 90.88 | 181 | 239 | 416.2 | 396.1 | 1,011.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (105.5) | (527.8) | (784) | (1,010.6) | (978.7) | (899.7) |
Interest Income | 27.7 | 528.4 | 799.9 | 960.3 | 178.2 | 398.6 |
Income Tax Expense | 129.6 | 153.6 | 280.4 | 234.8 | 312.4 | 363.3 |
Net Income | ||||||
Net Income | 939 | 1,543 | 1,946.6 | 1,466.9 | 1,567.3 | 2,134.1 |
Supplemental | ||||||
EBIT | 1,173.2 | 2,215.1 | 3,163.9 | 3,032.8 | 2,902.4 | 4,309.8 |
EBITDA | 1,446.8 | 2,734.5 | 4,034.5 | 4,451.4 | 4,978.7 | 5,462.5 |
