

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,107 | 14,462 | 13,368.3 | 21,109 | 31,179 | 31,326 | |
COGS | 7,015 | 9,369.4 | 8,300 | 16,914 | 25,136 | 25,708 | |
Gross Profit | 3,092 | 4,349.6 | 4,199.4 | 4,195 | 6,043 | 5,618 | |
Operating Expenses & Income | |||||||
Operating Income | 1,214.9 | 1,667.9 | 1,516.7 | 1,007 | 2,224 | 1,804 | |
Total Operating Expenses | 2,019 | 1,834.9 | 1,859.4 | 3,188 | 28,955 | 29,522 | |
R&D Expenses | 7.15483 | 8.257341 | 11.09 | - | - | - | |
Selling General & Admin Expenses | 1,196 | 1,541.6 | 1,610.7 | 2,793 | 3,819 | 3,814 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (144.9) | (158.4) | (187.9) | (525) | (840) | (814) | |
Interest Income | 3 | 9.634943 | 33.16 | 127 | 111 | 89 | |
Income Tax Expense | 264.9 | 418.6 | 344.9 | 241 | - | - | |
Net Income | |||||||
Net Income | 768.8 | 1,106.9 | 912 | 319 | 699 | 497 | |
Supplemental | |||||||
EBIT | 1,178.6 | 1,685 | 1,445.9 | 1,085 | - | - | |
EBITDA | 1,804.8 | 2,288.8 | 2,087.1 | 2,549 | - | - | |