

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,260.5 | 13,255.6 | 15,192 | 23,198.2 | 20,289.2 | 20,035.2 | |
COGS | 9,007.4 | 8,846.1 | 9,583.2 | 17,104.9 | 14,188 | 13,935 | |
Gross Profit | 5,253.1 | 4,409.5 | 5,608.9 | 6,093.3 | 6,101.2 | 6,100.2 | |
Operating Expenses & Income | |||||||
Operating Income | 5,583.1 | 4,620.4 | 5,697.8 | 6,340.2 | 5,791.5 | 5,980.7 | |
Total Operating Expenses | (330) | (210.9) | (88.93) | (246.9) | 14,497.7 | 9,241.8 | |
R&D Expenses | - | - | - | - | 0.0918 | 0.0689 | |
Selling General & Admin Expenses | 242.7 | 288.8 | 281 | 294.7 | 85.56 | 232.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (878.4) | (1,114.7) | (1,076.1) | (971.8) | (839) | (811.6) | |
Interest Income | 14.39 | 23.26 | 28.99 | 20.9 | 13.71 | 7.571224 | |
Income Tax Expense | 1,289.7 | 833 | 1,062.6 | 1,146.4 | - | 749.4 | |
Net Income | |||||||
Net Income | 4,280 | 3,724.1 | 4,413.3 | 4,946.7 | 4,593.9 | 4,749 | |
Supplemental | |||||||
EBIT | 4,708.8 | 3,931.9 | 5,256.4 | 5,660.5 | - | - | |
EBITDA | 6,868.2 | 5,965.7 | 7,772.2 | 8,188 | - | - | |