
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,943.3 | 23,008.3 | 30,419.9 | 37,041 | 45,104.8 | 46,270.2 | |
COGS | 11,564.6 | 15,027.5 | 20,784.7 | 26,711.5 | 32,044.9 | 33,156.5 | |
Gross Profit | 6,378.7 | 7,980.8 | 9,635.2 | 10,329.5 | 13,059.9 | 13,113.7 | |
Operating Expenses & Income | |||||||
Operating Income | 3,821.8 | 4,469.6 | 5,000.8 | 4,626 | 5,885 | 5,660.2 | |
Total Operating Expenses | 2,556.9 | 3,511.2 | 4,634.5 | 5,703.5 | 39,219.9 | 24,296.9 | |
R&D Expenses | 1,685.5 | 2,229.3 | 2,624.1 | 3,147.1 | 4,255.8 | 4,373.2 | |
Selling General & Admin Expenses | 860.5 | 1,087.9 | 1,298.8 | 1,541.4 | 1,168.4 | 3,167.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.34) | (194.3) | (234.1) | (177.6) | (170.4) | (166.4) | |
Interest Income | 95.08 | 150 | 192.1 | 218.3 | 229.5 | 179.2 | |
Income Tax Expense | 138.2 | 152.1 | 224.7 | 262.4 | - | 74.39 | |
Net Income | |||||||
Net Income | 3,573.4 | 4,319.8 | 4,741.9 | 4,285.5 | 5,050 | 4,740.6 | |
Supplemental | |||||||
EBIT | 3,068.3 | 3,534.4 | 4,192.1 | 4,358 | - | - | |
EBITDA | 3,352.8 | 3,913 | 4,730.9 | 5,017.4 | - | - | |