| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 112,575.7 | 20,625.1 | 20,419.1 | 27,328.3 | 31,817 | 52,477.6 | |
COGS | 84,761.9 | 16,850.1 | 16,967.4 | 21,286.4 | 24,801.2 | 41,274.9 | |
Gross Profit | 27,813.8 | 3,775 | 3,451.7 | 6,041.9 | 7,015.7 | 11,202.7 | |
Operating Expenses & Income | |||||||
Operating Income | 9,412.4 | 671.7 | 786.7 | 2,285.8 | 2,806.2 | 3,893.7 | |
Total Operating Expenses | 18,401.4 | 2,644.4 | 2,665 | 3,756.1 | 4,209.5 | 7,309 | |
R&D Expenses | 11,051.5 | 1,620 | 1,573.4 | 2,022 | 1,959.1 | 3,664.6 | |
Selling General & Admin Expenses | 5,231.1 | 1,035.6 | 978.1 | 1,270.1 | 1,361.1 | 955.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,647.4) | (403.1) | (390.8) | (417.2) | (385) | (561) | |
Interest Income | 309.8 | 53.86 | 207.8 | 198.3 | 193.1 | - | |
Income Tax Expense | 763.2 | 231.5 | 252.3 | 226.9 | 347.5 | 519.6 | |
Net Income | |||||||
Net Income | 8,387.5 | 821.3 | 740.4 | 1,797.2 | 2,512 | 3,811.6 | |
Supplemental | |||||||
EBIT | 9,464.3 | 1,263.8 | 1,213.7 | 2,407.7 | 2,541.6 | 3,893.7 | |
EBITDA | 26,682.8 | 4,250.8 | 4,182.5 | 5,553.4 | 5,583.9 | 9,069.9 | |
