
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 35,028 | 32,236.8 | 28,907.2 | 32,698.8 | 36,265.7 | 38,899.7 | |
COGS | 24,795.1 | 21,967.8 | 20,967.8 | 23,030.4 | 24,717.2 | 25,723.1 | |
Gross Profit | 10,232.9 | 10,269.1 | 7,939.4 | 9,668.4 | 11,548.4 | 13,176.6 | |
Operating Expenses & Income | |||||||
Operating Income | 5,853 | 5,934.5 | 3,577.2 | 4,608.8 | 6,187.2 | 7,688.6 | |
Total Operating Expenses | 4,379.9 | 4,334.5 | 4,362.3 | 5,059.6 | 5,361.3 | 5,487.9 | |
R&D Expenses | 1,289.3 | 1,233.9 | 1,436.1 | 1,863.3 | 1,898.2 | 2,342.2 | |
Selling General & Admin Expenses | 143 | 147 | 148 | 148 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.944) | (5.915) | (7.336) | (9.326) | (7.273) | (5.077) | |
Interest Income | 1.663 | 1.263 | 1.693 | 5.278 | 6.777 | - | |
Income Tax Expense | 2,061.9 | 1,984.1 | 1,094.7 | 1,449.7 | 2,698.2 | 3,258.3 | |
Net Income | |||||||
Net Income | 4,998.9 | 4,725.9 | 3,271 | 4,044.6 | 6,887.5 | 7,841.9 | |
Supplemental | |||||||
EBIT | 5,853 | 5,934.5 | 3,577.2 | 4,608.8 | 6,187.2 | 7,688.6 | |
EBITDA | 8,304.7 | 8,238.7 | 6,025.2 | 7,912.5 | 9,211.4 | 10,563.4 | |