| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,947.6 | 19,363.5 | 14,697.5 | 13,229.1 | 13,712.8 | 19,758.4 | |
COGS | 13,040 | 11,397.5 | 8,923.9 | 7,940 | 8,535.8 | 12,242.7 | |
Gross Profit | 8,907.6 | 7,965.9 | 5,773.6 | 5,289 | 5,177 | 7,515.7 | |
Operating Expenses & Income | |||||||
Operating Income | 4,090.1 | 3,183.7 | 1,051.8 | 558.3 | 630.4 | 1,520.7 | |
Total Operating Expenses | 4,787.7 | 4,729.4 | 4,721.8 | 4,730.8 | 4,546.6 | 5,995 | |
R&D Expenses | 1,954.4 | 2,026.5 | 2,047.8 | 2,077.2 | 1,921.9 | 2,483.1 | |
Selling General & Admin Expenses | 1,009.4 | 997.7 | 1,014.9 | 1,159.8 | 1,144.9 | 904.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.17) | (110.8) | (192.8) | (204.8) | (166.9) | (153.4) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 917.3 | 794.9 | 324.5 | 159.3 | 131 | 529.9 | |
Net Income | |||||||
Net Income | 3,169 | 2,620.3 | 715.4 | 345.3 | 900.3 | 1,004.6 | |
Supplemental | |||||||
EBIT | 4,052.9 | 3,369.9 | 1,212.8 | 706.3 | 630.4 | 1,520.7 | |
EBITDA | 4,795.7 | 4,108.5 | 1,926 | 1,413.7 | 1,326 | 2,435.5 | |
