
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,417.1 | 23,812.2 | 26,501.6 | 29,717 | 28,399.4 | 27,719.1 | |
COGS | 6,628.1 | 9,911.4 | 11,901.7 | 14,087.9 | 16,525.1 | 16,852.7 | |
Gross Profit | 9,789 | 13,900.8 | 14,599.9 | 15,629.1 | 11,874.3 | 10,866.4 | |
Operating Expenses & Income | |||||||
Operating Income | 7,656.1 | 9,149.8 | 8,985 | 8,525.3 | 9,755.1 | 7,338.6 | |
Total Operating Expenses | 2,132.9 | 4,751 | 5,614.9 | 7,103.8 | 18,644.3 | 12,405.6 | |
R&D Expenses | 7.419746 | 14.33 | 17.23 | 42.53 | 19.58 | 22.3 | |
Selling General & Admin Expenses | 887.6 | 1,411.1 | 1,815.6 | 1,841.3 | 422.9 | 256.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,041.4) | (4,212.5) | (4,023.8) | (4,372) | (4,168.4) | (4,151.2) | |
Interest Income | 175.5 | 223.3 | 164.5 | 76.04 | 57.38 | 33.16 | |
Income Tax Expense | 553.9 | 658.3 | 748.6 | 1,102.8 | - | 458.4 | |
Net Income | |||||||
Net Income | 6,442.3 | 7,114.4 | 7,174.1 | 6,111.4 | 3,714.4 | 2,307.3 | |
Supplemental | |||||||
EBIT | 8,649.9 | 12,200.2 | 12,106 | 12,825.8 | - | - | |
EBITDA | 13,831.5 | 20,050.8 | 21,721.5 | 24,434 | - | - | |