
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,136.4 | 5,981.7 | 6,143.1 | 6,061.4 | 6,145.6 | 12,204.4 | |
COGS | 11,492 | 1,841.1 | 1,938.9 | 2,017.2 | 2,090.4 | 4,233.2 | |
Gross Profit | 21,644.4 | 4,140.5 | 4,204.2 | 4,044.2 | 4,055.2 | 7,971.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,465.9 | 1,215 | 1,028.7 | 1,291.1 | 1,218.4 | 2,625.4 | |
Total Operating Expenses | 19,842.3 | 3,186.6 | 3,175.4 | 2,753.2 | 2,844.4 | 5,345.8 | |
R&D Expenses | 4,353.1 | 857.3 | 586.2 | 498.6 | 403.2 | 881.3 | |
Selling General & Admin Expenses | 3,637.5 | 582.9 | 644 | 582 | 679.6 | 972.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,545.4) | (471.8) | (675.5) | (561.8) | (668.9) | (1,204.3) | |
Interest Income | 649.9 | 88.67 | 117.1 | 84.43 | 96.1 | - | |
Income Tax Expense | 447.5 | 86.47 | 161 | 194.2 | 232.8 | 471.9 | |
Net Income | |||||||
Net Income | (922.6) | 604.8 | 532.6 | 471.9 | 602.8 | 1,082.9 | |
Supplemental | |||||||
EBIT | 2,070.3 | 1,141.5 | 1,375.6 | 1,401 | 1,210.8 | 2,768.9 | |
EBITDA | 5,778.7 | 1,812.8 | 2,077.4 | 2,191.7 | 2,028.6 | 4,467.7 | |