
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,414.7 | 30,061.6 | 30,928.6 | 28,348.1 | 29,795.7 | 29,093.4 | |
COGS | 17,352 | 25,865.7 | 26,223.6 | 23,548.5 | 27,883.9 | 27,074.5 | |
Gross Profit | 4,062.7 | 4,195.9 | 4,705 | 4,799.6 | 1,911.8 | 2,018.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,847.1 | 1,632.1 | 1,891.3 | 1,819.8 | 1,957.6 | 2,077.9 | |
Total Operating Expenses | 2,215.6 | 2,563.8 | 2,813.7 | 2,979.8 | (45.83) | 5,640.8 | |
R&D Expenses | 382.1 | 611.1 | 731.9 | 718.6 | 1,290.9 | 1,336.2 | |
Selling General & Admin Expenses | 267 | 309 | 388.3 | 371.4 | 1,060.7 | 1,406 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (236) | (387.7) | (389.6) | (97.44) | (311.7) | (319.7) | |
Interest Income | 51.83 | 42.72 | 61.93 | 32.94 | 50.65 | 54.83 | |
Income Tax Expense | 293.6 | 250.9 | 240.4 | 294.3 | - | 189 | |
Net Income | |||||||
Net Income | 1,354 | 1,222.3 | 1,439.9 | 1,457.1 | 1,452 | 1,440.7 | |
Supplemental | |||||||
EBIT | 1,857.8 | 1,708.8 | 1,909 | 2,056 | 1,957.6 | - | |
EBITDA | 2,705.2 | 2,924.9 | 3,265.5 | 3,050.4 | 2,952 | - | |