| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 45,844.2 | 54,890.5 | 59,202.5 | 69,230 | 73,392.5 | 76,993.6 | |
COGS | 37,377.6 | 45,016.1 | 50,116.6 | 58,555 | 62,429.6 | 64,938.8 | |
Gross Profit | 8,466.6 | 9,874.4 | 9,085.8 | 10,675 | 10,962.9 | 12,054.8 | |
Operating Expenses & Income | |||||||
Operating Income | 5,054.8 | 5,448.6 | 3,710.7 | 4,804 | 5,234 | 6,209.5 | |
Total Operating Expenses | 4,217.9 | 4,968.5 | 5,375.1 | 5,871 | 5,728.9 | 5,845.4 | |
R&D Expenses | 2,414 | 2,876.1 | 3,094.6 | 3,250 | 3,151.8 | 3,212.3 | |
Selling General & Admin Expenses | 1,177.1 | 1,356.3 | 1,496.2 | 1,744 | 1,722 | 1,986 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (310.3) | (411.9) | (681.2) | (931.7) | (769.7) | (747.3) | |
Interest Income | 77.36 | 175.6 | 560.9 | 803 | 732 | 693 | |
Income Tax Expense | 749.9 | 877.1 | 1,045.7 | 1,347 | 1,389.5 | 1,478.5 | |
Net Income | |||||||
Net Income | 3,703.6 | 3,967.1 | 3,427.5 | 4,232 | 5,219 | 5,937.8 | |
Supplemental | |||||||
EBIT | 4,729.6 | 5,125.4 | 3,859 | 6,325 | 5,234 | 6,383.5 | |
EBITDA | 6,773.5 | 7,662.4 | 5,887.1 | 9,178 | 8,367 | 9,597.6 | |
