
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,299.9 | 28,429.8 | 29,135.5 | 32,982.9 | 47,850.8 | 50,503.6 | |
COGS | 13,479.6 | 19,117.8 | 20,279 | 22,050.2 | 30,960 | 32,163 | |
Gross Profit | 9,820.3 | 9,312 | 8,856.5 | 10,932.7 | 16,890.7 | 18,340.6 | |
Operating Expenses & Income | |||||||
Operating Income | 8,420.6 | 7,719.9 | 6,785.9 | 7,828.3 | 14,470.5 | 15,478.5 | |
Total Operating Expenses | 1,399.8 | 1,592.2 | 2,070.6 | 3,104.4 | 2,420.2 | 11,147.8 | |
R&D Expenses | 132.5 | 150.9 | 431.1 | 756.1 | 908.4 | 966.9 | |
Selling General & Admin Expenses | 490.6 | 636.9 | 768.8 | 874.9 | 365.8 | 1,499.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (305.4) | (260) | (345.4) | (768.9) | (1,180.1) | (884.5) | |
Interest Income | 48.46 | 25.43 | 15.57 | 24.73 | 41.35 | 27.15 | |
Income Tax Expense | 1,050.3 | 1,004.9 | 816.2 | 948.6 | 1,637.6 | 1,248.1 | |
Net Income | |||||||
Net Income | 7,070.4 | 6,302.5 | 5,650.6 | 6,337.7 | 11,350.3 | 12,574.3 | |
Supplemental | |||||||
EBIT | 8,695.5 | 8,040.4 | 7,117.2 | 8,543.2 | 14,470.5 | - | |
EBITDA | 10,008.4 | 9,438.9 | 8,904.9 | 10,682.1 | 17,774.6 | - | |