
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,597.3 | 3,505.2 | 4,818.3 | 5,166 | 5,196 | 5,100.7 | |
COGS | 10,377.6 | 1,384.9 | 3,300.3 | 2,067 | 2,081 | 3,140.9 | |
Gross Profit | 14,219.8 | 2,120.3 | 1,518 | 3,099 | 3,115 | 1,959.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3,296.7 | 641.2 | 835.5 | 895 | 454 | 875.8 | |
Total Operating Expenses | 11,026.2 | 1,547.6 | 682.5 | 2,204 | 2,661 | - | |
R&D Expenses | 64.23 | 14.6 | 31.7 | - | - | - | |
Selling General & Admin Expenses | 2,876 | 321.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (428.8) | (108.6) | (246) | (246) | (265) | (270.2) | |
Interest Income | 3.61872 | 1.5 | 3.4 | 5 | 4 | 5 | |
Income Tax Expense | 706.6 | 108.7 | 165.9 | 200 | 172 | 166.2 | |
Net Income | |||||||
Net Income | 2,224.6 | 427.1 | 444.2 | 353 | (69) | 438.1 | |
Supplemental | |||||||
EBIT | 3,369 | 645.4 | 881 | 881 | 409 | 876.8 | |
EBITDA | 4,651 | 862.5 | 1,191.6 | 1,225 | 1,264 | 1,217.2 | |