
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,400 | 23,517.1 | 21,356.2 | 22,695.9 | 23,932.9 | 25,336.2 | |
COGS | 20,146.1 | 18,605 | 17,806.8 | 19,751.8 | 21,340.5 | 22,306.7 | |
Gross Profit | 7,254 | 4,912.1 | 3,549.4 | 2,944.1 | 2,592.4 | 3,029.5 | |
Operating Expenses & Income | |||||||
Operating Income | 5,562.4 | 3,216.7 | 1,908.5 | 1,273.9 | 903.9 | 1,291.6 | |
Total Operating Expenses | 1,691.6 | 1,695.4 | 1,641 | 1,670.2 | 1,688.5 | 1,737.9 | |
R&D Expenses | 1,139.2 | 1,158.6 | 1,093.5 | 1,162.8 | 1,077 | 1,102.9 | |
Selling General & Admin Expenses | 604 | 538.7 | 497.7 | 478.6 | 491.7 | 250.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (131.2) | (153.3) | (266.4) | (278.9) | (301.3) | (317.5) | |
Interest Income | 9.98 | 57.2 | 193.2 | 197.7 | 241.2 | 109.1 | |
Income Tax Expense | 1,098.3 | 655.9 | 374.8 | 207.5 | 92.16 | 163.6 | |
Net Income | |||||||
Net Income | 4,937.3 | 3,372 | 1,967.6 | 1,439.5 | 495.1 | 823.7 | |
Supplemental | |||||||
EBIT | 6,156.6 | 4,170.3 | 2,314.7 | 1,923.3 | 903.9 | 1,312.6 | |
EBITDA | 10,790.7 | 8,922.2 | 7,094.1 | 6,779.5 | 6,004.6 | 6,419.7 | |