

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,902.9 | 12,755.6 | 11,812 | 18,682 | 22,669 | 25,767 | |
COGS | 8,824.9 | 9,510.8 | 8,807 | 11,539 | 10,606 | 10,547 | |
Gross Profit | 5,077.9 | 3,244.8 | 3,005 | 7,143 | 12,063 | 15,220 | |
Operating Expenses & Income | |||||||
Operating Income | 2,261.4 | 1,718.2 | 708 | 5,910 | 11,023 | 14,230 | |
Total Operating Expenses | 11,641.5 | 11,037.4 | 11,104 | 12,772 | 11,646 | 11,537 | |
R&D Expenses | 175.2 | 245.2 | 200 | 197 | 166 | 175 | |
Selling General & Admin Expenses | 294.6 | 295.5 | 299 | 442 | 382 | 330 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (311.7) | (243) | (243) | (375) | (229) | (159) | |
Interest Income | 20.48 | 83.5 | 148 | 152 | 214 | 290 | |
Income Tax Expense | 1,249 | 487.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,326.4 | (459.3) | (2,494) | 3,348 | 7,085 | 8,597 | |
Supplemental | |||||||
EBIT | 2,269.4 | 1,733.2 | (1,788) | 4,952 | 11,571 | 13,494 | |
EBITDA | 4,214.5 | 2,527.6 | 320 | 7,528 | 14,092 | 16,038 | |