
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,629.3 | 3,514.9 | 4,434.8 | 34,700.9 | 5,411.3 | 10,728.7 | |
COGS | 12,880 | 2,515.1 | 3,112.5 | 24,459.3 | 3,883.9 | 7,751.6 | |
Gross Profit | 5,749.3 | 999.8 | 1,322.3 | 10,241.5 | 1,527.4 | 2,977.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,736.7 | 665.2 | 600.7 | 4,801.3 | 683.4 | 1,320.2 | |
Total Operating Expenses | 3,012.6 | 334.7 | 721.6 | 5,440.2 | 844.1 | 1,656.8 | |
R&D Expenses | 450.9 | 80.28 | 111.7 | 844.2 | 106.4 | 218.9 | |
Selling General & Admin Expenses | 1,457.4 | 264 | 293.5 | 2,238.9 | 671.4 | 328.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,505.3) | (224.1) | (176) | (1,329.2) | (143.3) | (389.9) | |
Interest Income | 39.54 | 17.96 | 26.85 | 371.8 | 45.06 | - | |
Income Tax Expense | 641.9 | 122.9 | 187.2 | 1,811.3 | 198.8 | 393 | |
Net Income | |||||||
Net Income | 460.2 | 293.8 | 196.5 | 1,771.2 | 363.5 | 609.6 | |
Supplemental | |||||||
EBIT | 2,627.4 | 644.6 | 583.8 | 5,020.1 | 683.4 | 1,350.4 | |
EBITDA | 4,876.5 | 995.7 | 950.1 | 7,503.9 | 995.6 | 1,966.4 | |