
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,441 | 19,636.5 | 2,087.5 | 1,923.1 | 1,622.2 | 1,609.6 | |
COGS | 4,848.2 | 4,902.1 | 533.1 | 367.6 | 3,679.1 | 3,256 | |
Gross Profit | 13,592.8 | 14,734.5 | 1,554.4 | 1,555.5 | (2,056.9) | (1,646.4) | |
Operating Expenses & Income | |||||||
Operating Income | 1,172.5 | (3,046.8) | 252.1 | (138.8) | (2,136.5) | (2,010.1) | |
Total Operating Expenses | 11,820.5 | 17,618.2 | 1,302.3 | 1,694.3 | 79.6 | 363.6 | |
R&D Expenses | - | - | 51.4 | - | 79.6 | 40.23 | |
Selling General & Admin Expenses | 1,738.8 | 2,370.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (352.8) | (181.9) | (29.3) | (36.7) | (27.1) | (17.65) | |
Interest Income | 6.33276 | 2.09044 | 8.1 | 18.8 | 24 | 1.2 | |
Income Tax Expense | (55.19) | (293.7) | 59.9 | 73.1 | (174.2) | (110.8) | |
Net Income | |||||||
Net Income | 875.7 | (2,802.2) | 156.1 | (236.4) | (1,930.2) | (1,853.9) | |
Supplemental | |||||||
EBIT | 826.9 | (2,908.8) | 245.3 | (126.6) | (2,136.5) | (2,009.9) | |
EBITDA | 5,213.7 | 4,934.5 | 489.1 | 471.2 | 132.2 | 224.4 | |