
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 35,316.5 | 63,033.8 | 66,304 | 60,945.6 | 81,018.7 | 88,980.4 | |
COGS | 28,146.7 | 52,603.9 | 57,317.3 | 50,759.2 | 66,865.1 | 72,211.5 | |
Gross Profit | 7,169.8 | 10,429.8 | 8,986.8 | 10,186.4 | 14,153.6 | 16,768.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,901.3 | 6,074.8 | 4,815.2 | 5,658.5 | 10,098 | 11,619 | |
Total Operating Expenses | 2,268.5 | 4,355.1 | 4,171.6 | 4,527.8 | 70,920.7 | 43,075.3 | |
R&D Expenses | 816.3 | 1,708.6 | 1,440.6 | 1,300.2 | 1,682.2 | 2,030 | |
Selling General & Admin Expenses | 496.9 | 921.7 | 908.5 | 715 | 822 | 607.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (588.6) | (1,470) | (2,085.6) | (2,630.5) | (2,271.5) | (2,324.7) | |
Interest Income | 74.08 | 117.6 | 336.6 | 389.7 | 339.3 | 225 | |
Income Tax Expense | 804.6 | 324.4 | 268.9 | 426.2 | - | 494.5 | |
Net Income | |||||||
Net Income | 3,897.5 | 3,909.9 | 3,350.9 | 4,154.8 | 6,110.4 | 7,355.5 | |
Supplemental | |||||||
EBIT | 4,799.6 | 5,998.1 | 4,980.3 | 6,499.5 | - | - | |
EBITDA | 5,870.8 | 7,868.5 | 8,297.8 | 11,014 | - | - | |