
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,522.3 | 28,819.7 | 35,127.4 | 33,663.8 | 28,444.8 | 27,273.6 | |
COGS | 19,243.3 | 23,593.2 | 26,894.2 | 26,954.2 | 23,827.1 | 23,220.5 | |
Gross Profit | 4,279 | 5,226.5 | 6,421.3 | 6,709.6 | 4,617.7 | 4,053.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,308.2 | 3,678.6 | 5,406.1 | 4,892.4 | 2,961.7 | 2,676.4 | |
Total Operating Expenses | 1,970.8 | 1,547.9 | 1,015.2 | 1,817.2 | 1,656 | 1,376.7 | |
R&D Expenses | 324.1 | 341.2 | 410.9 | 452.9 | 445.5 | 440.6 | |
Selling General & Admin Expenses | 676.8 | 726.3 | 754 | 744 | 735.8 | 743.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.099999) | (109.1) | (520.4) | (31.1) | (346.5) | (68.3) | |
Interest Income | 72.6 | 120.4 | - | - | - | - | |
Income Tax Expense | 530.8 | 837.1 | 284.9 | 1,238.9 | 647.7 | 506.2 | |
Net Income | |||||||
Net Income | 1,865.5 | 3,011.6 | 4,600.8 | 4,162 | 2,375.8 | 2,504.2 | |
Supplemental | |||||||
EBIT | 2,400.4 | 3,848.7 | 5,406.1 | 5,432 | 3,370 | - | |
EBITDA | 3,369.8 | 4,638.9 | 5,406.1 | 6,348.9 | 4,197.4 | 3,559.7 | |