| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,667 | 20,625.1 | 20,419.1 | 27,328.3 | 31,817 | 52,480.9 | |
COGS | 13,302 | 16,850.1 | 16,967.4 | 21,286.4 | 24,801.2 | 41,277.9 | |
Gross Profit | 4,364.9 | 3,775 | 3,451.7 | 6,041.9 | 7,015.7 | 11,203 | |
Operating Expenses & Income | |||||||
Operating Income | 1,477.1 | 671.7 | 786.7 | 2,285.8 | 2,806.2 | 3,892.8 | |
Total Operating Expenses | 2,887.8 | 2,644.4 | 2,665 | 3,756.1 | 4,209.5 | 7,310.2 | |
R&D Expenses | 1,734.4 | 1,620 | 1,573.4 | 2,022 | 1,956.2 | 3,665.1 | |
Selling General & Admin Expenses | 820.9 | 1,035.6 | 978.1 | 1,270.1 | 1,361.1 | 955.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (415.5) | (403.1) | (390.8) | (417.2) | (384.4) | (561.1) | |
Interest Income | 48.61 | 53.86 | 207.8 | 198.3 | 193.1 | - | |
Income Tax Expense | 119.8 | 231.5 | 252.3 | 226.9 | 347.5 | 519.5 | |
Net Income | |||||||
Net Income | 1,316.3 | 821.3 | 740.4 | 1,797.2 | 2,512 | 3,810.9 | |
Supplemental | |||||||
EBIT | 1,485.3 | 1,263.8 | 1,213.7 | 2,407.7 | 2,537.9 | 3,892.8 | |
EBITDA | 4,187.4 | 4,250.8 | 4,182.5 | 5,553.4 | 5,580.1 | 9,081.4 | |
