

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,576 | 11,888.5 | 13,727.5 | 15,340.4 | 17,941 | 20,714 | |
COGS | 8,021.6 | 8,002.4 | 9,220 | 9,683.8 | 11,353 | 12,878 | |
Gross Profit | 3,554.4 | 3,886.1 | 4,507.5 | 5,656.6 | 6,588 | 7,836 | |
Operating Expenses & Income | |||||||
Operating Income | 1,067.2 | 825 | 1,236.7 | 1,847.7 | 2,316 | 2,682 | |
Total Operating Expenses | 2,487.2 | 3,061 | 3,270.8 | 3,808.8 | 4,272 | 5,154 | |
R&D Expenses | 392.6 | 774.7 | 704 | 734.4 | 792 | - | |
Selling General & Admin Expenses | 84.8 | 265 | 264 | 238 | 215 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.88) | (20.22) | (17.09) | (18.75) | (37) | (46) | |
Interest Income | 0.427 | 0.362 | 11.17 | 18.39 | 15 | - | |
Income Tax Expense | 391 | 287.7 | 319.2 | 424.3 | 649 | 909 | |
Net Income | |||||||
Net Income | 937.3 | 1,065.9 | 1,126.2 | 1,428.8 | 1,935 | 2,100 | |
Supplemental | |||||||
EBIT | 1,067.2 | 825 | 1,236.7 | 1,847.7 | 2,316 | 2,682 | |
EBITDA | 1,673.9 | 1,399.5 | 1,783.6 | 2,430.9 | 2,992 | 3,459 | |