

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,385.1 | 53,949 | 49,335 | 44,739 | 44,076 | 45,876.6 | |
COGS | 19,385.9 | 33,750 | 26,033 | 20,863 | 20,028 | 31,502.7 | |
Gross Profit | 14,999.2 | 20,199 | 23,302 | 23,876 | 24,048 | 14,373.9 | |
Operating Expenses & Income | |||||||
Operating Income | 6,455.2 | 7,984 | 8,973 | 9,729 | 10,677 | 9,712.7 | |
Total Operating Expenses | 8,544 | 12,215 | 14,329 | 14,147 | 13,371 | 4,661.2 | |
R&D Expenses | 296.3 | 363 | 363 | - | - | - | |
Selling General & Admin Expenses | 2,581 | 3,602 | 4,000 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,245) | (2,044.2) | (2,071) | (2,285.8) | (4,300.7) | (3,956.8) | |
Interest Income | 183.7 | 442 | 182.2 | 516.5 | 518.4 | 3,007.3 | |
Income Tax Expense | 1,682.6 | 1,161 | 1,610 | 2,150 | 1,671 | 1,520.7 | |
Net Income | |||||||
Net Income | 3,415.3 | 4,339 | 4,803 | 5,612 | 6,282.6 | 6,768.8 | |
Supplemental | |||||||
EBIT | 6,242.5 | 7,991 | 9,096 | 10,114 | 10,270 | 10,211.5 | |
EBITDA | 9,789.5 | 13,482 | 14,906 | 14,884.3 | 15,462.7 | 16,178 | |