| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,935 | 50,305.8 | 53,899.7 | 77,539.1 | 104,287.4 | 101,109.3 | |
COGS | 30,350.8 | 43,212 | 44,953.3 | 64,744.7 | 82,949.7 | 76,597.9 | |
Gross Profit | 3,584.2 | 7,093.7 | 8,946.4 | 12,794.4 | 21,337.7 | 24,511.4 | |
Operating Expenses & Income | |||||||
Operating Income | 17.94 | 3,389.4 | 3,293 | 5,397.7 | 9,388.7 | 12,088.2 | |
Total Operating Expenses | 4,248.8 | 3,687.7 | 5,653.4 | 7,396.7 | 11,949.1 | 12,423.2 | |
R&D Expenses | 345.6 | 399.6 | 443 | 723.9 | 992.9 | 1,054.4 | |
Selling General & Admin Expenses | 510.1 | 494.6 | 456.2 | 620.6 | 1,071.1 | 5,077.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (731.8) | (1,051) | (1,426.1) | (1,949.3) | (1,930.8) | (1,858.6) | |
Interest Income | 639.2 | 892 | 1,250 | 1,683.8 | 153.3 | 186 | |
Income Tax Expense | 217.9 | 582.9 | 611.5 | 1,168.1 | 2,461.8 | 3,275.9 | |
Net Income | |||||||
Net Income | (195.4) | 1,247.7 | 2,116.6 | 2,773.5 | 4,739.4 | 5,474.3 | |
Supplemental | |||||||
EBIT | 17.94 | 3,057.4 | 4,666 | 7,288.6 | 11,019.5 | - | |
EBITDA | 2,516.8 | 6,293.8 | 8,300.8 | 11,966.3 | 18,266.7 | 17,735.1 | |
