
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,203.6 | 22,378.8 | 26,545.6 | 28,494.3 | 23,925.5 | 24,087.2 | |
COGS | 9,210.5 | 14,981 | 18,480.2 | 21,072 | 16,031.3 | 16,175.4 | |
Gross Profit | 6,993.1 | 7,397.8 | 8,065.4 | 7,422.3 | 7,894.2 | 7,911.8 | |
Operating Expenses & Income | |||||||
Operating Income | 5,151.7 | 5,695.9 | 5,429.6 | 5,313 | 6,267.7 | 6,092.2 | |
Total Operating Expenses | 1,841.4 | 1,701.8 | 2,635.9 | 2,109.3 | 17,657.8 | 9,469 | |
R&D Expenses | 135.7 | 415.8 | 484.3 | 493.2 | 537.6 | 554.7 | |
Selling General & Admin Expenses | 159.6 | 161.1 | 226.4 | 186.8 | 222.7 | 131.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,022.1) | (2,321.9) | (2,361.1) | (2,187.1) | (2,061) | (2,026.5) | |
Interest Income | 84.79 | 440.8 | 476.4 | 680.1 | 471.9 | 341.7 | |
Income Tax Expense | 1,267.4 | 1,167.3 | 1,242.5 | 1,311.6 | - | 693.8 | |
Net Income | |||||||
Net Income | 3,052.3 | 3,039.6 | 3,297.2 | 3,196.1 | 3,205.6 | 3,233.7 | |
Supplemental | |||||||
EBIT | 6,045.8 | 5,816.2 | 6,024.7 | 5,452.9 | - | - | |
EBITDA | 9,102 | 9,137.4 | 9,798 | 9,033.6 | - | - | |