
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31,852.2 | 48,222.8 | 39,397.9 | 35,196.5 | 46,469.3 | 53,836 | |
COGS | 26,930.5 | 42,057.4 | 33,259.3 | 29,173.2 | 42,347.9 | 47,787.2 | |
Gross Profit | 4,921.7 | 6,165.4 | 6,138.6 | 6,023.3 | 4,121.4 | 6,048.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,979.2 | 2,588.6 | 2,935.1 | 3,271.6 | 4,121.4 | 5,752.5 | |
Total Operating Expenses | 2,942.6 | 3,576.7 | 3,203.5 | 2,751.7 | 41,426.6 | 12,732.8 | |
R&D Expenses | 1,275.8 | 1,728.9 | 1,608.6 | 1,456.2 | 1,739.7 | 2,507.6 | |
Selling General & Admin Expenses | 223.2 | 235.6 | 242.8 | 236.6 | 445.5 | 1,467.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (500) | (591.6) | (594.7) | (428) | (278.3) | (431.8) | |
Interest Income | 12.32 | 112.8 | 74.89 | 26.15 | 18.87 | 21.01 | |
Income Tax Expense | 242.7 | 388.9 | 399.6 | 538.5 | 1,770.1 | 1,659.3 | |
Net Income | |||||||
Net Income | 1,178.9 | 1,446.2 | 1,601.7 | 1,727.9 | 2,311 | 3,026.8 | |
Supplemental | |||||||
EBIT | 2,162.9 | 2,865.6 | 3,083.3 | 3,118.7 | 4,121.4 | - | |
EBITDA | 3,081 | 3,883.9 | 4,206.3 | 4,274 | 5,276.7 | - | |