
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,095.4 | 10,580.6 | 11,651.9 | 10,362.2 | 8,758 | 9,319.5 | |
COGS | 6,746.7 | 8,412.8 | 8,723.2 | 7,046.2 | 5,706.7 | 6,261.4 | |
Gross Profit | 2,348.7 | 2,167.8 | 2,928.7 | 3,315.9 | 3,051.3 | 3,058.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,272.7 | 920.7 | 1,549.7 | 1,863.5 | 2,485 | 2,406 | |
Total Operating Expenses | 76.04 | 1,247.1 | 1,379 | 1,452.5 | 6,273 | 4,241 | |
R&D Expenses | - | - | - | - | 2.766205 | 1.439859 | |
Selling General & Admin Expenses | 300.4 | 334.8 | 558.1 | 574.5 | 95.01 | 67.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (584.2) | (1,030.6) | (932.3) | (846.1) | (599.5) | (599.3) | |
Interest Income | 50.07 | 58.32 | 93.2 | 38.83 | 20.08 | 14.77 | |
Income Tax Expense | 337.2 | 247.9 | 302.5 | 330.9 | - | 189.1 | |
Net Income | |||||||
Net Income | 1,868.6 | 624.2 | 1,187 | 1,458.9 | 1,513.2 | 1,513.5 | |
Supplemental | |||||||
EBIT | 1,861.7 | 1,739.3 | 2,350.5 | 2,624.7 | - | - | |
EBITDA | 2,785.8 | 2,884 | 3,573 | 3,856.3 | - | - | |