

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,899.8 | 36,303.9 | 48,783.6 | 48,614.6 | 61,433.8 | 69,353.4 | |
COGS | 13,372 | 30,523.6 | 41,088.1 | 40,268.5 | 52,237.1 | 58,735.4 | |
Gross Profit | 3,527.8 | 5,780.4 | 7,695.5 | 8,346.1 | 9,196.7 | 10,617.9 | |
Operating Expenses & Income | |||||||
Operating Income | 3,091.4 | 3,511.9 | 4,845.7 | 4,696.3 | 3,140.8 | 3,763.3 | |
Total Operating Expenses | 436.4 | 2,268.5 | 2,849.8 | 3,649.8 | 6,055.9 | 38,338.3 | |
R&D Expenses | 1,310.4 | 2,153.1 | 2,731.6 | 2,942.3 | 2,520.2 | 3,238 | |
Selling General & Admin Expenses | 538.2 | 1,406.6 | 1,545.6 | 1,180.2 | 711.1 | 4,574.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140.5) | (414.2) | (476.5) | (652.6) | (733.6) | (713.9) | |
Interest Income | 51.6 | 67.42 | 197.7 | 163.3 | 104.8 | 73.21 | |
Income Tax Expense | (108.1) | (173.8) | 308.5 | 416.9 | 138 | 82.78 | |
Net Income | |||||||
Net Income | 2,905.8 | 3,509 | 4,050.2 | 4,075.6 | 4,134.3 | 4,479.5 | |
Supplemental | |||||||
EBIT | 1,093.5 | 1,416 | 2,969.3 | 3,611 | 3,140.8 | - | |
EBITDA | 1,882.8 | 2,417.2 | 4,392.8 | 6,132 | 6,528.6 | - | |