
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,564.4 | 53,757.2 | 51,051.8 | 54,080.5 | 71,247.3 | 82,338 | |
COGS | 21,934.9 | 39,969.7 | 38,465 | 38,827.6 | 48,642.7 | 56,743.4 | |
Gross Profit | 6,629.5 | 13,787.5 | 12,586.8 | 15,252.8 | 22,604.6 | 25,594.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,675.4 | 5,620.6 | 4,283.9 | 6,526.4 | 12,457.6 | 14,359.8 | |
Total Operating Expenses | 3,971.1 | 8,166.9 | 8,302.9 | 8,726.4 | 10,147 | 11,234.9 | |
R&D Expenses | 862.5 | 1,384.2 | 1,534.5 | 1,509.6 | 1,791.1 | 1,993.1 | |
Selling General & Admin Expenses | 1,958.7 | 3,945.5 | 4,221.1 | 4,455.5 | 5,349.6 | 4,312.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.42) | (511.8) | (1,165.6) | (814.9) | (628.7) | (789.4) | |
Interest Income | 32.1 | 62.27 | 348.9 | 426 | 349 | 358.6 | |
Income Tax Expense | 619.4 | 1,461.7 | 1,131.6 | 1,927.9 | 2,860.6 | 3,187.1 | |
Net Income | |||||||
Net Income | 2,036.1 | 3,838.4 | 2,317.4 | 4,396.1 | 9,005.2 | 10,622.7 | |
Supplemental | |||||||
EBIT | 2,738.8 | 5,811.5 | 4,608.3 | 7,133.5 | 12,461.3 | 13,624.6 | |
EBITDA | 3,675 | 7,699.6 | 6,662.3 | 9,339 | 15,011.8 | 16,431.7 | |