
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38,240.1 | 47,167.7 | 51,158.1 | 48,967.5 | 52,976 | 53,057.4 | |
COGS | 32,930.6 | 40,581.7 | 43,772.8 | 41,551.5 | 44,889.5 | 45,089.4 | |
Gross Profit | 5,309.5 | 6,586 | 7,385.3 | 7,416 | 8,086.4 | 7,968 | |
Operating Expenses & Income | |||||||
Operating Income | 2,167.2 | 2,686.4 | 3,164.4 | 3,037.6 | 3,500.1 | 3,463.1 | |
Total Operating Expenses | 3,110.4 | 4,386.2 | 7,385.3 | 4,378.3 | 4,378 | 4,504.9 | |
R&D Expenses | 1,939.5 | 2,510.4 | 2,886.8 | 2,741.8 | 3,012.9 | 2,990.4 | |
Selling General & Admin Expenses | 496.2 | 569.7 | 592.6 | 716.8 | 739.5 | 568.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.35) | (113.9) | (134.5) | (59.06) | (31.45) | (21.96) | |
Interest Income | 66.54 | 91.36 | 159 | 203.1 | 265.6 | 227 | |
Income Tax Expense | 571 | 551.1 | 810.4 | 797.9 | 901.3 | 881.7 | |
Net Income | |||||||
Net Income | 1,787.5 | 2,013.2 | 2,420.6 | 2,486.4 | 2,773.9 | 2,787.8 | |
Supplemental | |||||||
EBIT | 2,303.4 | 2,591.6 | 3,334.5 | 3,368.4 | 3,500.1 | 3,413.4 | |
EBITDA | 2,871.3 | 3,325.8 | 4,177 | 4,190.6 | 4,263.6 | 4,179.8 | |