

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,603.1 | 28,098.8 | 30,153.7 | 36,883.4 | 44,731.8 | 67,869.3 | |
COGS | 15,129.1 | 18,535.4 | 19,481.4 | 23,520.6 | 28,207.8 | 42,323.2 | |
Gross Profit | 8,474 | 9,563.3 | 10,672.3 | 13,362.7 | 16,524 | 20,772 | |
Operating Expenses & Income | |||||||
Operating Income | 3,762 | 5,661.4 | 6,175.4 | 8,527.5 | 9,918.7 | 15,227.5 | |
Total Operating Expenses | 3,997.1 | 4,665.9 | 4,496.9 | 4,835.3 | 6,605.3 | 9,418.1 | |
R&D Expenses | 997.2 | 1,248.6 | 1,275.8 | 1,576.5 | 1,863.6 | 3,048.2 | |
Selling General & Admin Expenses | 408.2 | 437.4 | 630.9 | 725.4 | 840.1 | 4,395.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (318.9) | (288.1) | (10.04) | (22) | (313.1) | (347.3) | |
Interest Income | 123.1 | 4.425 | 306 | 634.2 | 868.8 | 424.2 | |
Income Tax Expense | 675.9 | 826.3 | 988.3 | 1,397.1 | 1,797.1 | 1,783.4 | |
Net Income | |||||||
Net Income | 3,146.2 | 4,755.6 | 5,118.7 | 7,045.6 | 9,070.9 | 9,893 | |
Supplemental | |||||||
EBIT | 3,825.2 | 5,582.9 | 6,090.6 | 8,415.4 | 9,918.7 | - | |
EBITDA | 5,834.9 | 7,668.6 | 8,112.2 | 10,663.3 | 12,885.5 | 18,808.8 | |