
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,095.4 | 8,748 | 11,651.9 | 9,737 | 8,758 | 9,576.9 | |
COGS | 6,746.3 | 7,162.8 | 8,721.9 | 6,635 | 5,706.7 | 6,403.4 | |
Gross Profit | 2,349.2 | 1,585.2 | 2,929.9 | 3,102 | 3,051.3 | 3,173.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,272.7 | 1,353.6 | 2,316.9 | 1,751 | 2,485 | 2,589.9 | |
Total Operating Expenses | 459 | 328.8 | 613.3 | 1,351 | 566.4 | 1,169.8 | |
R&D Expenses | - | - | - | - | 2.766205 | 2.88606 | |
Selling General & Admin Expenses | 57.06 | 51.31 | 530.9 | 91.67 | 73.48 | 825.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (584.2) | (375.3) | (937.9) | (800.5) | (599.5) | (763.9) | |
Interest Income | 543.2 | 347.4 | 93.2 | 766.3 | 20.08 | 6.894319 | |
Income Tax Expense | 337.2 | 240.3 | 302.5 | 310.9 | 355.4 | 478.5 | |
Net Income | |||||||
Net Income | 1,868.6 | 551.2 | 1,187 | 1,370.9 | 1,513.2 | 1,575.2 | |
Supplemental | |||||||
EBIT | 2,860.1 | 1,172 | 2,496.9 | 2,559.7 | 2,498.6 | - | |
EBITDA | 3,813.3 | 2,210.7 | 3,748.9 | 3,743.2 | 3,783 | 3,270.4 | |