
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,570.3 | 7,896.3 | 8,015.2 | 6,270.7 | 6,378.7 | 13,366.9 | |
COGS | 32,072.6 | 5,667.6 | 5,836.5 | 4,095.3 | 4,165.4 | 9,001 | |
Gross Profit | 10,497.8 | 2,228.8 | 2,178.7 | 2,175.4 | 2,213.3 | 4,365.9 | |
Operating Expenses & Income | |||||||
Operating Income | 8,992.1 | 2,034.9 | 1,937.5 | 1,641.4 | 1,410.8 | 2,899.3 | |
Total Operating Expenses | 1,505.7 | 193.9 | 241.2 | 534 | 802.5 | 1,466.6 | |
R&D Expenses | 228.6 | 60.55 | 8.18548 | 46.46 | 60.37 | 85.24 | |
Selling General & Admin Expenses | 2,573.9 | 531.6 | 612.2 | 703.6 | 827.6 | 750.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,981.5) | (599.4) | (727.9) | (707.8) | (640.4) | (1,303.7) | |
Interest Income | 533 | 91.35 | 106.9 | 41.42 | 38.62 | - | |
Income Tax Expense | 1,944.2 | 288.7 | 189.4 | 130.6 | 151.4 | 322.1 | |
Net Income | |||||||
Net Income | 47,523.9 | 3,852.2 | 2,463.7 | 2,019.6 | 2,187.2 | 3,892.2 | |
Supplemental | |||||||
EBIT | 8,470 | 1,931.3 | 3,600 | 1,547.3 | 1,410.8 | 2,805.7 | |
EBITDA | 10,366.7 | 2,610.5 | 4,526.1 | 2,634.6 | 2,619.7 | 5,208.4 | |