
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 41,271.2 | 46,464 | 47,621.7 | 59,984.2 | 66,854.9 | 71,377.5 | |
COGS | 34,718.2 | 39,913.9 | 40,394.7 | 52,101.3 | 58,526.5 | 62,016.3 | |
Gross Profit | 6,553 | 6,550.1 | 7,227 | 7,882.9 | 8,328.3 | 9,361.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,708.8 | 1,674.3 | 2,310.5 | 3,301.3 | 3,647.8 | 4,244.7 | |
Total Operating Expenses | 4,844.2 | 4,875.8 | 4,916.5 | 4,581.5 | 63,207 | 35,593.7 | |
R&D Expenses | 1,604.2 | 1,648.3 | 1,905.3 | 1,893.5 | 1,907 | 2,163.7 | |
Selling General & Admin Expenses | 927.9 | 374.5 | 386.1 | 427.1 | 1,302.7 | 2,400.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (804.6) | (674.4) | (577.9) | (569.3) | (368.8) | (351.1) | |
Interest Income | 287.8 | 195.6 | 191.8 | 172.1 | 164.4 | 127.7 | |
Income Tax Expense | 159.5 | 92.08 | 158.5 | 325.4 | - | 138.7 | |
Net Income | |||||||
Net Income | 1,436.3 | 1,586.2 | 2,153.6 | 2,768.8 | 2,680.3 | 3,228.9 | |
Supplemental | |||||||
EBIT | 2,084.8 | 1,961.9 | 2,590.1 | 3,577.4 | - | - | |
EBITDA | 3,263.4 | 3,210.1 | 3,985.6 | 5,185.5 | - | - | |