
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,517 | 12,605.3 | 9,355.3 | 16,385.3 | 13,603.7 | 13,872.5 | |
COGS | 4,229.6 | 8,209.9 | 6,536 | 11,780 | 9,513.3 | 9,688.3 | |
Gross Profit | 2,287.4 | 4,395.4 | 2,819.3 | 4,605.2 | 4,090.3 | 4,184.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,430.5 | 2,909.6 | 1,833.3 | 2,252.6 | 1,825.8 | 1,802.7 | |
Total Operating Expenses | 942.9 | 1,616.4 | 986 | 14,132.7 | 11,777.8 | 12,069.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.3 | 34.99 | 192.4 | 1,559.8 | 1,550.8 | 1,897.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (217.3) | (217.9) | (285.7) | (406.1) | (235.6) | (262.4) | |
Interest Income | - | 27.72 | 68.3 | 1,278.8 | 1,251.3 | 1,268.2 | |
Income Tax Expense | (171.5) | 160.7 | 183.9 | - | - | - | |
Net Income | |||||||
Net Income | 745.6 | 2,053.2 | 224.5 | 1,538.5 | 1,704 | 1,080.3 | |
Supplemental | |||||||
EBIT | 791.4 | 2,431.8 | 694.1 | - | - | - | |
EBITDA | 831.4 | 2,484.9 | 764.9 | - | - | - | |