
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 67,833 | 10,812 | 11,490.5 | 11,940.4 | 11,184.1 | 23,324.2 | |
COGS | 54,675.2 | 8,467.1 | 9,290 | 9,746.1 | 9,106.1 | 19,013.7 | |
Gross Profit | 13,157.7 | 2,344.9 | 2,200.5 | 2,194.3 | 2,077.9 | 4,310.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,904.4 | 626.1 | 853.3 | 558.7 | 538.6 | 1,033.3 | |
Total Operating Expenses | 10,159.2 | 1,514.2 | 1,347.2 | 1,635.7 | 1,539.3 | 3,277.2 | |
R&D Expenses | 884.5 | 169.2 | 170.7 | 232.2 | 237.5 | 474.4 | |
Selling General & Admin Expenses | 2,953.1 | 452.2 | 457 | 413.8 | - | 606.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,041.4) | (195.8) | (233.5) | (220.7) | (197.1) | (322.5) | |
Interest Income | 675.9 | 103.9 | 52.19 | 124.2 | - | - | |
Income Tax Expense | 713.9 | 186.4 | 98.36 | 134.3 | 146.5 | 283.4 | |
Net Income | |||||||
Net Income | 1,394.6 | 348.4 | 449.4 | 269 | 331.6 | 607.1 | |
Supplemental | |||||||
EBIT | 2,904.4 | 610.5 | 969.3 | 742.8 | 538.6 | 1,216.5 | |
EBITDA | 6,793.6 | 1,188.5 | 1,611.7 | 1,562.6 | 1,474.3 | 2,980.8 | |