
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 41,301.8 | 72,989.4 | 81,556.2 | 70,120.7 | 49,128.7 | 42,721.8 | |
COGS | 35,257.5 | 62,466.1 | 68,178.6 | 67,103.7 | 50,161.1 | 42,686.2 | |
Gross Profit | 6,044.2 | 10,523.3 | 13,377.6 | 3,017 | (1,032.4) | 35.57 | |
Operating Expenses & Income | |||||||
Operating Income | 2,600.2 | 6,466.8 | 8,114.2 | (4,971.6) | (4,246.5) | (3,268.6) | |
Total Operating Expenses | 3,444.1 | 4,056.5 | 5,263.4 | 7,988.6 | 53,375.2 | 32,971.9 | |
R&D Expenses | 2,717.6 | 4,608.3 | 4,445.9 | 3,710.7 | 784 | 805.7 | |
Selling General & Admin Expenses | 1,095.7 | 1,667.8 | 2,319.4 | 1,981.2 | 947.4 | 2,807.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (559.5) | (541.5) | (590.2) | (1,193.8) | (1,315.8) | (1,348.4) | |
Interest Income | 169.2 | 354.6 | 364.8 | 570.3 | 497.3 | 252.8 | |
Income Tax Expense | 337.7 | 776.1 | 850.5 | (101) | - | (2.221599) | |
Net Income | |||||||
Net Income | 2,038.6 | 5,533.8 | 7,039.5 | (4,655.9) | (4,608.3) | (4,691.1) | |
Supplemental | |||||||
EBIT | 3,444.9 | 6,833.6 | 8,528 | (1,311.1) | (3,735.2) | (3,736) | |
EBITDA | 5,337.3 | 9,114 | 11,959.6 | 4,491.3 | 2,142.7 | (3,715.7) | |