
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,706.9 | 20,192.2 | 14,875.8 | 15,855.8 | 18,792.8 | 19,683.9 | |
COGS | 10,790.6 | 13,052.4 | 10,726.9 | 11,924.7 | 12,886.7 | 12,770.1 | |
Gross Profit | 8,916.2 | 7,139.9 | 4,148.9 | 3,931.1 | 5,906 | 6,913.8 | |
Operating Expenses & Income | |||||||
Operating Income | 7,310.7 | 8,124.2 | 3,775.9 | 3,005.5 | 4,452.8 | 5,205.1 | |
Total Operating Expenses | 1,605.5 | (984.4) | 373 | 925.6 | 1,453.2 | 4,897 | |
R&D Expenses | 552.2 | 577 | 519.4 | 528.3 | 506.7 | 576.9 | |
Selling General & Admin Expenses | 122.4 | 136 | 164.6 | 122.9 | 209.8 | 1,008.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (440.5) | (420.1) | (383.5) | (363.6) | (321.5) | (298) | |
Interest Income | 45.23 | 126.7 | 143.3 | 108.4 | 42.86 | 33.91 | |
Income Tax Expense | 1,164.7 | 1,218.9 | 550.5 | 473.7 | 734.4 | 590 | |
Net Income | |||||||
Net Income | 6,028.5 | 6,610 | 3,044.4 | 2,444.8 | 3,285.5 | 3,822.2 | |
Supplemental | |||||||
EBIT | 6,700.7 | 5,638.6 | 2,593.9 | 2,822.1 | 4,452.8 | - | |
EBITDA | 8,507.4 | 7,371.7 | 4,653.6 | 5,054.1 | 6,948.8 | - | |