

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,783 | 8,293.4 | 8,610.6 | 38,056 | 38,232.5 | 39,533.2 | |
COGS | 3,900.3 | 4,545.6 | 4,964.1 | 24,265 | 25,093.3 | 25,886.2 | |
Gross Profit | 5,882.7 | 3,747.8 | 3,646.5 | 13,791 | 13,139.1 | 13,647.1 | |
Operating Expenses & Income | |||||||
Operating Income | 4,970.8 | 3,255.4 | 2,927.3 | 10,788 | 11,081.4 | 11,004.8 | |
Total Operating Expenses | 911.8 | 492.4 | 719.2 | 3,003 | 2,057.7 | 2,642.2 | |
R&D Expenses | 98.54 | 124.9 | 148.4 | 790 | 688.8 | 834.6 | |
Selling General & Admin Expenses | 73.95 | 69.24 | 98.92 | 545 | 569 | 590 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (348.5) | (225.5) | (275.9) | (1,136) | (1,556.7) | (1,602.1) | |
Interest Income | 19.92 | 124.7 | 42.25 | 94 | 68 | 68 | |
Income Tax Expense | 843.1 | 562.1 | 627.7 | 721 | 2,663.8 | 2,552.3 | |
Net Income | |||||||
Net Income | 4,028.8 | 3,554.3 | 1,645.1 | 6,166 | 2,472.6 | 2,791.8 | |
Supplemental | |||||||
EBIT | 5,581.3 | 3,891.8 | 2,573.9 | 8,014 | 6,334.6 | 11,278.3 | |
EBITDA | 6,125.9 | 4,492 | 3,206.5 | 11,071 | 9,370.9 | 14,516.1 | |