
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,892 | 34,304.4 | 36,807.4 | 32,405.8 | 33,861.3 | 32,925.1 | |
COGS | 17,502.4 | 19,356.6 | 18,353.5 | 17,907.2 | 22,420.9 | 21,760.6 | |
Gross Profit | 13,389.6 | 14,947.8 | 18,453.9 | 14,498.7 | 11,440.4 | 11,164.5 | |
Operating Expenses & Income | |||||||
Operating Income | 7,025.3 | 7,449 | 9,751.6 | 6,570.3 | 3,334.6 | 3,090.2 | |
Total Operating Expenses | 6,364.3 | 7,498.8 | 8,702.4 | 7,928.4 | 8,105.8 | 8,074.3 | |
R&D Expenses | 3,064 | 3,410.3 | 4,328 | 3,397.1 | - | 862 | |
Selling General & Admin Expenses | 407 | 411 | 537 | 624 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.874) | (5.924) | (5.098) | (60.15) | (202.2) | (207.6) | |
Interest Income | 32.45 | 130.4 | 138.7 | 112.5 | 252.8 | - | |
Income Tax Expense | 2,440.1 | 2,512.1 | 1,324.6 | 1,807.2 | 1,375.2 | 1,789.3 | |
Net Income | |||||||
Net Income | 6,330.3 | 6,889.8 | 4,631.7 | 6,351.4 | 2,959.7 | 2,067.5 | |
Supplemental | |||||||
EBIT | 8,781 | 9,410.9 | 6,002.6 | 8,245 | 3,334.6 | 2,950.2 | |
EBITDA | 9,264.5 | 10,108.6 | 6,994 | 9,466.4 | 4,536.1 | 4,091.7 | |