
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,162.2 | 41,822.5 | 32,971.7 | 18,906.4 | 23,081.7 | 28,506.1 | |
COGS | 6,720 | 21,175.1 | 30,099.1 | 17,200.6 | 19,452.9 | 22,827.5 | |
Gross Profit | 4,442.2 | 20,647.4 | 2,872.6 | 1,705.8 | 3,628.8 | 5,678.6 | |
Operating Expenses & Income | |||||||
Operating Income | 5,718.9 | 22,762.6 | 5,218.3 | (2,295.8) | 1,382.6 | 2,907.4 | |
Total Operating Expenses | (1,276.6) | (2,115.2) | (2,345.7) | 4,001.6 | 21,699.1 | 16,031.5 | |
R&D Expenses | 338.5 | 1,007.5 | 1,251 | 910.7 | 1,042.1 | 1,210.7 | |
Selling General & Admin Expenses | 470.1 | 933.2 | 968.7 | 858.6 | 445.5 | 1,578.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (273.4) | (427.8) | (784.3) | (1,135.6) | (1,474.4) | (1,478.4) | |
Interest Income | 207.5 | 197.4 | 367 | 315.3 | 252.1 | 190 | |
Income Tax Expense | 357 | 2,318.1 | 683.5 | 329.1 | - | 8.035273 | |
Net Income | |||||||
Net Income | 5,228.4 | 20,503.6 | 4,946.8 | (2,074) | 1,613 | 3,806.1 | |
Supplemental | |||||||
EBIT | 3,489.4 | 18,159.9 | 374.8 | (238.4) | - | - | |
EBITDA | 3,844.6 | 18,648.8 | 1,225.8 | 1,007.2 | - | - | |