
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,583 | 3,429.8 | 3,690.6 | 3,840.2 | 4,892.9 | 5,044.3 | |
COGS | 14,960.4 | 1,598.9 | 1,714.7 | 1,739.3 | 2,588.2 | 2,846.3 | |
Gross Profit | 4,622.6 | 1,830.9 | 1,975.9 | 2,100.9 | 2,304.7 | 2,198 | |
Operating Expenses & Income | |||||||
Operating Income | (515.3) | 818.2 | 1,150.3 | 1,307.3 | 2,033 | 1,552.4 | |
Total Operating Expenses | 5,137.9 | 1,012.7 | 825.6 | 793.6 | 2,859.9 | 2,202.3 | |
R&D Expenses | 0.524005 | 8.555586 | 3.260293 | 2.333524 | 2.968587 | 2.968587 | |
Selling General & Admin Expenses | 727.4 | 338.5 | 284.2 | 249 | 57.87 | 222.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,014.6) | (730.1) | (521.7) | (528.1) | (694.3) | (769.4) | |
Interest Income | 61.39 | 81.04 | 50.77 | 71.33 | 45.3 | 23.28 | |
Income Tax Expense | 439.4 | 86.96 | 149.2 | 154.6 | - | 62.21 | |
Net Income | |||||||
Net Income | (315) | 633.6 | 919.6 | 1,008.6 | 800.7 | 635.4 | |
Supplemental | |||||||
EBIT | 2,235.7 | 1,547.6 | 1,689.6 | 1,866.2 | - | - | |
EBITDA | 3,716.8 | 2,803 | 2,995.3 | 3,187.7 | - | - | |