
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,725 | 34,951.2 | 28,843.6 | 33,477.2 | 34,566.8 | 34,705.6 | |
COGS | 21,649.7 | 27,653.9 | 22,982.7 | 24,380 | 26,188.4 | 27,056.7 | |
Gross Profit | 7,075.3 | 7,297.3 | 5,860.9 | 9,097.1 | 8,378.5 | 7,648.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,144.7 | 4,281.9 | 4,367.5 | 6,629.8 | 6,231.2 | 5,246.8 | |
Total Operating Expenses | 2,930.7 | 3,015.4 | 1,493.4 | 2,467.4 | 2,147.3 | 9,506.9 | |
R&D Expenses | 1,374.3 | 1,486 | 1,273.3 | 1,389.3 | 1,155.4 | 1,214.3 | |
Selling General & Admin Expenses | 322 | 958 | 327.3 | 352 | 581.3 | 720.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (283) | (297.6) | (306.3) | (189.3) | (181.9) | (142.1) | |
Interest Income | 184.1 | 234.7 | 340.7 | 407.2 | 407.2 | 441.8 | |
Income Tax Expense | 419.9 | 311.5 | 365.5 | 697.3 | 733.3 | 511.9 | |
Net Income | |||||||
Net Income | 3,410.8 | 3,515.5 | 3,474 | 4,830 | 4,735.5 | 4,132.6 | |
Supplemental | |||||||
EBIT | 4,171.8 | 4,303.1 | 3,393.5 | 6,356 | 6,231.2 | - | |
EBITDA | 6,233.7 | 6,538.3 | 5,651.5 | 8,666.8 | 8,433.3 | - | |