
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,589.5 | 10,624.7 | 8,091 | 9,598.4 | 10,392.9 | 11,954.7 | |
COGS | 5,251.5 | 5,273.4 | 5,657.3 | 5,307.5 | 4,783 | 5,189.5 | |
Gross Profit | 3,338 | 5,351.3 | 2,433.7 | 4,290.9 | 5,609.9 | 6,765.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,070.7 | 4,253.7 | 1,557.1 | 3,313.6 | 4,855.5 | 5,845.9 | |
Total Operating Expenses | 1,267.3 | 1,097.6 | 876.6 | 977.3 | 5,537.4 | 4,953.9 | |
R&D Expenses | 4.843528 | - | 3.251154 | 4.008458 | 3.58776 | 3.58776 | |
Selling General & Admin Expenses | 331.9 | 330.9 | 353.9 | 361.8 | 82.4 | 430.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (866) | (727.3) | (579.3) | (542.7) | (506.3) | (496.9) | |
Interest Income | 17.38 | 14.84 | 9.731525 | 6.751066 | 0.776139 | 1.182487 | |
Income Tax Expense | 302 | 562.1 | 179.4 | 452.3 | - | 235.2 | |
Net Income | |||||||
Net Income | 1,508.8 | 3,209.1 | 1,226 | 2,283.4 | 3,279.6 | 3,850.8 | |
Supplemental | |||||||
EBIT | 2,851.7 | 4,856.4 | 1,975.6 | 3,793.7 | - | - | |
EBITDA | 4,889.8 | 6,936.9 | 4,122 | 6,031.8 | - | - | |