
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,766 | 17,316 | 6,476 | 9,065 | 10,747.2 | 13,990.1 | |
COGS | 7,552 | 8,745 | 5,364 | 7,458 | 8,400.1 | 9,104.1 | |
Gross Profit | 5,214 | 8,571 | 1,112 | 1,607 | 2,347.1 | 4,885.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,983 | 6,986 | 222 | (9) | 1,769.6 | 4,093.1 | |
Total Operating Expenses | 231 | 1,585 | 890 | 1,616 | 577.5 | 792.9 | |
R&D Expenses | 129 | 157 | 117 | 50 | 34.97 | 25.99 | |
Selling General & Admin Expenses | 297 | 472 | 377 | 366 | 335 | 375 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.33) | (64.43) | (31) | (789.5) | (816.3) | (769.9) | |
Interest Income | 5 | 53 | 112 | 6 | 9 | 373 | |
Income Tax Expense | 1,518 | 2,495 | 237 | 205 | 583.5 | 1,525 | |
Net Income | |||||||
Net Income | 2,868 | 3,317 | 2,409 | 406 | 1,399.9 | 2,497.9 | |
Supplemental | |||||||
EBIT | 4,668 | 6,545 | (64) | 57 | 2,471 | 4,466.8 | |
EBITDA | 6,155 | 8,219 | 861 | 1,783 | 4,373.4 | 6,469.7 | |