| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,824 | 18,033.8 | 19,827.2 | 23,406 | 28,586.1 | 29,331.5 | |
COGS | 10,123.7 | 12,060.6 | 15,202.5 | 15,820.5 | 19,152.8 | 19,691.3 | |
Gross Profit | 4,997.4 | 5,973.1 | 4,624.7 | 7,585.5 | 9,549.9 | 9,640.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,101.5 | 2,931.3 | 2,957.5 | 3,051.5 | 4,846.1 | 4,279.6 | |
Total Operating Expenses | 2,896 | 3,041.9 | 2,710.3 | 3,558.1 | 4,703.7 | 5,360.6 | |
R&D Expenses | 1,690 | 1,761.9 | 1,875.4 | 2,496.4 | 3,011.3 | 2,403.3 | |
Selling General & Admin Expenses | 212.3 | 245 | 263.5 | 255.5 | 338.4 | 1,460.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.07) | (20.96) | (42.91) | (51.44) | (45.84) | (32.01) | |
Interest Income | 95.5 | 204.1 | 236.7 | 267.9 | 305.3 | - | |
Income Tax Expense | 88.48 | 349.6 | 190.5 | 345.6 | 564.6 | 543.7 | |
Net Income | |||||||
Net Income | 2,017.7 | 2,555.8 | 2,765 | 3,479.2 | 4,096.5 | 4,077.8 | |
Supplemental | |||||||
EBIT | 1,891.1 | 2,962.5 | 3,038.9 | 4,093.2 | 4,090.3 | 4,061.6 | |
EBITDA | 2,403.1 | 3,769.5 | 3,948 | 5,241.1 | 5,604 | 5,723 | |
