| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,162.2 | 41,822.5 | 32,971.7 | 18,906.4 | 23,081.7 | 46,533.4 | |
COGS | 6,718.6 | 21,120.5 | 28,396.9 | 16,861.3 | 19,452.9 | 34,063.2 | |
Gross Profit | 4,443.6 | 20,702.1 | 4,574.8 | 2,045.1 | 3,628.8 | 12,470.2 | |
Operating Expenses & Income | |||||||
Operating Income | 5,718.9 | 22,762.6 | 5,218.3 | (2,295.8) | 1,187 | 9,778.4 | |
Total Operating Expenses | 893.7 | 2,311.5 | (643.5) | 4,341 | 2,441.8 | 2,886.5 | |
R&D Expenses | 338.5 | 1,007.5 | 1,251 | 910.7 | 1,042.1 | 1,699 | |
Selling General & Admin Expenses | 67.02 | 108.3 | 213.1 | 281.7 | 354.1 | 1,644.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (264.9) | (407.3) | (784.3) | (1,090.7) | (1,474.4) | (1,719.7) | |
Interest Income | 207.5 | 197.4 | 367 | 315.3 | 252.1 | 199.7 | |
Income Tax Expense | 357 | 2,318.1 | 683.5 | 329.1 | (74.78) | 2,154.3 | |
Net Income | |||||||
Net Income | 5,228.4 | 20,503.6 | 4,946.8 | (2,074) | 1,613 | 8,192.1 | |
Supplemental | |||||||
EBIT | 6,038.4 | 23,186.1 | 6,043 | (1,210.5) | 2,662.1 | 10,454.1 | |
EBITDA | 6,405 | 23,688.3 | 6,915.5 | 71.69 | 4,765.5 | 12,204.4 | |
