
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,412.2 | 29,708.4 | 25,881 | 25,799.3 | 28,151.7 | 31,138.1 | |
COGS | 19,835.9 | 23,195.5 | 19,176.7 | 18,467 | 20,815 | 21,505.6 | |
Gross Profit | 4,576.4 | 6,512.9 | 6,704.3 | 7,332.2 | 7,336.7 | 9,632.5 | |
Operating Expenses & Income | |||||||
Operating Income | 4,389.7 | 5,987.5 | 5,272.4 | 5,955.2 | 6,304 | 8,627.4 | |
Total Operating Expenses | 186.7 | 525.4 | 1,431.9 | 1,377.1 | 1,032.7 | 5,985.2 | |
R&D Expenses | 0.177257 | 1.274609 | 3.942728 | 18.58 | 27.58 | 30.77 | |
Selling General & Admin Expenses | 72.62 | 76.59 | 98.13 | 819.1 | 184.4 | 1,295.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (608.6) | (890.5) | (1,276) | (1,249.3) | (1,156.2) | (1,107.8) | |
Interest Income | 200.4 | 164.1 | 194.1 | 126.6 | 113.9 | 115.8 | |
Income Tax Expense | 684.3 | 865.5 | 493 | 743.1 | 803.9 | 666.2 | |
Net Income | |||||||
Net Income | 3,609.1 | 5,087.4 | 4,837 | 5,107.4 | 6,012.1 | 7,910.1 | |
Supplemental | |||||||
EBIT | 3,664 | 5,482.3 | 5,640.2 | 6,262.9 | 6,304 | - | |
EBITDA | 5,628.2 | 7,543.9 | 7,842.6 | 8,543.9 | 10,123.8 | - | |