
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,985.6 | 21,489.1 | 20,655.2 | 24,462.4 | 26,990.9 | 27,208.3 | |
COGS | 15,556.2 | 17,524.1 | 17,958.8 | 20,266.9 | 19,370.6 | 19,166.9 | |
Gross Profit | 2,429.4 | 3,965 | 2,696.4 | 4,195.5 | 7,620.3 | 8,041.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,114.1 | 2,754.6 | 1,086.8 | 2,502.4 | 5,540.4 | 6,014.3 | |
Total Operating Expenses | 1,315.3 | 1,210.4 | 1,609.6 | 1,693.1 | 21,450.5 | 10,837.5 | |
R&D Expenses | 654.1 | 823.8 | 1,000.7 | 1,054.2 | 1,120.3 | 1,022.1 | |
Selling General & Admin Expenses | 207.5 | 242.5 | 186.9 | 218.6 | 290.7 | 1,089.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.34) | (14.1) | (38.24) | (121.6) | (103.9) | (104.8) | |
Interest Income | 11.46 | 19.88 | 35.25 | 39.4 | 44.15 | 31.03 | |
Income Tax Expense | (2.297404) | 329 | 107.8 | 320.6 | - | 413 | |
Net Income | |||||||
Net Income | 1,109.1 | 2,380.7 | 943.5 | 1,959.5 | 3,783.2 | 4,147.5 | |
Supplemental | |||||||
EBIT | 868.8 | 2,175.4 | 805.2 | 2,322.7 | - | - | |
EBITDA | 1,721.3 | 3,040.6 | 1,836.7 | 3,820.3 | - | - | |