
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47,332.7 | 56,016.6 | 59,194.4 | 71,761.3 | 139,639.4 | 165,344.4 | |
COGS | 38,947.1 | 45,166.9 | 46,806.2 | 54,890.9 | 103,605.4 | 120,740.9 | |
Gross Profit | 8,385.7 | 10,849.6 | 12,388.1 | 16,870.4 | 36,034 | 44,603.4 | |
Operating Expenses & Income | |||||||
Operating Income | 4,922.5 | 6,783.3 | 7,421.1 | 10,877.6 | 27,555.7 | 35,229 | |
Total Operating Expenses | 3,550.3 | 4,521.6 | 4,967 | 5,992.8 | 8,478.3 | 9,187.6 | |
R&D Expenses | 2,364.7 | 2,884.6 | 3,128.9 | 4,101.2 | 5,391.9 | 7,856.7 | |
Selling General & Admin Expenses | 553.6 | 756.6 | 803 | 797.9 | 1,311.1 | 2,209.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146) | (272.3) | (433.6) | (439.2) | (606) | (926.1) | |
Interest Income | 26.39 | 88.08 | 387.9 | 552.8 | 697 | 777.6 | |
Income Tax Expense | 1,438.2 | 1,871 | 2,210.6 | 3,158.9 | 7,835.7 | 10,029.5 | |
Net Income | |||||||
Net Income | 2,900.6 | 4,162.3 | 5,304.7 | 8,172.4 | 19,186.5 | 23,888.4 | |
Supplemental | |||||||
EBIT | 4,925.9 | 6,786.8 | 8,458.7 | 12,790.8 | 27,555.7 | 36,652.8 | |
EBITDA | 6,499 | 8,499.2 | 10,412.7 | 15,253.4 | 30,795.7 | 40,151.6 | |