

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,385.5 | 23,656.9 | 26,583.6 | 26,692.3 | 20,498.5 | 20,276.4 | |
COGS | 10,092.7 | 15,538.5 | 21,294.5 | 22,146.5 | 19,004.7 | 18,762.8 | |
Gross Profit | 11,292.8 | 8,118.4 | 5,289 | 4,545.8 | 1,493.8 | 1,513.6 | |
Operating Expenses & Income | |||||||
Operating Income | 9,851.4 | 6,411.2 | 3,418.5 | 2,271 | 364.2 | 209.8 | |
Total Operating Expenses | 1,441.3 | 1,707.2 | 1,870.5 | 2,274.8 | 20,134.4 | 10,398.4 | |
R&D Expenses | 555.6 | 723 | 566.4 | 571.5 | 521.3 | 614.2 | |
Selling General & Admin Expenses | 105.9 | 117.4 | 159.9 | 189.3 | 198.3 | 119 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (190.8) | (345.6) | (555.8) | (950.3) | (1,158.5) | (1,223.8) | |
Interest Income | 6.789156 | 13.5 | 69.77 | 18.09 | 7.353383 | 3.258916 | |
Income Tax Expense | 1,567.4 | 1,176.3 | 852.8 | 527.1 | - | (79.26) | |
Net Income | |||||||
Net Income | 8,222.5 | 5,148.3 | 2,622.8 | 1,740.5 | (2,990.9) | (3,173.2) | |
Supplemental | |||||||
EBIT | 9,989.5 | 6,550.1 | 3,548.4 | 2,985.9 | - | - | |
EBITDA | 11,263.3 | 8,175.1 | 5,696.9 | 6,057.4 | - | - | |