
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,998.4 | 21,902.2 | 25,978.3 | 31,802.4 | 36,792.4 | 37,841.8 | |
COGS | 14,724 | 17,969.4 | 19,011 | 23,206.8 | 27,711.2 | 28,299.8 | |
Gross Profit | 3,274.5 | 3,932.8 | 6,967.3 | 8,595.5 | 9,081.3 | 9,542 | |
Operating Expenses & Income | |||||||
Operating Income | 1,348.7 | 1,597.7 | 3,516.8 | 4,705.7 | 4,723.3 | 4,767.1 | |
Total Operating Expenses | 1,925.7 | 2,335.1 | 3,450.5 | 3,889.8 | 32,069.1 | 18,641.7 | |
R&D Expenses | 480.7 | 620.8 | 838.3 | 1,012.8 | 1,147.4 | 1,162.3 | |
Selling General & Admin Expenses | 202.7 | 596.6 | 241.3 | 336.7 | 1,310.2 | 2,540 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (263.4) | (435.5) | (460.4) | (415.5) | (474.6) | (478.5) | |
Interest Income | 42.64 | 56.89 | 84.13 | 67.5 | 71.44 | 53.07 | |
Income Tax Expense | 38.67 | 134.9 | 240.3 | 536.8 | - | 352.3 | |
Net Income | |||||||
Net Income | 1,313 | 1,332.1 | 3,091.4 | 4,062.7 | 3,522.5 | 3,540.3 | |
Supplemental | |||||||
EBIT | 1,531.7 | 1,827.6 | 3,938.6 | 4,957.1 | - | - | |
EBITDA | 2,362.5 | 2,860.8 | 5,173.1 | 6,307.6 | - | - | |