

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,640 | 22,397 | 21,514 | 21,586 | 20,487.3 | 41,596.7 | |
COGS | 9,751 | 13,030 | 11,672 | 10,765 | 10,020.2 | 20,469.7 | |
Gross Profit | 7,889 | 9,367 | 9,842 | 10,821 | 10,467.1 | 21,127.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,945.4 | 1,810 | 2,011 | 2,831 | 2,993.9 | 5,923.1 | |
Total Operating Expenses | 6,025.4 | 7,663 | 7,831 | 7,990 | 7,473.2 | 15,204 | |
R&D Expenses | 639.1 | 570 | 587 | 634 | 613.8 | 1,252.4 | |
Selling General & Admin Expenses | 839.5 | 1,102 | 1,102 | 1,176 | 1,191 | 1,774 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (87.93) | (170.2) | (117) | (223.6) | (161.9) | (344.9) | |
Interest Income | 27.25 | 41 | 78 | 106 | 102 | - | |
Income Tax Expense | 456.3 | 436 | 549 | 691 | 670.7 | 1,333.4 | |
Net Income | |||||||
Net Income | 1,436.4 | 1,259 | 1,318 | 2,007 | 2,034.2 | 3,999.2 | |
Supplemental | |||||||
EBIT | 2,269.8 | 2,157 | 2,005 | 2,852 | 2,993.9 | 5,849.1 | |
EBITDA | 2,870.3 | 3,032 | 2,923 | 3,678 | 3,653.6 | 7,387.4 | |