

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,617 | 23,902 | 15,430 | 13,807 | 15,623 | 16,833.7 | |
COGS | 12,135 | 17,353 | 12,095 | 10,130 | 11,204 | 12,625 | |
Gross Profit | 4,482 | 6,549 | 3,335 | 3,677 | 4,419 | 4,208.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,068 | 3,827 | 312 | 686 | 1,591.4 | 1,984.5 | |
Total Operating Expenses | 2,738 | 2,837 | 3,044 | 2,991 | 2,848 | 2,224.3 | |
R&D Expenses | 91.54 | 93.18 | 117.3 | - | 100.9 | - | |
Selling General & Admin Expenses | 108 | 112 | 119 | 1,552 | 101 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (154.8) | (253.1) | (257.4) | (188.9) | (259) | (251.3) | |
Interest Income | 64 | 111 | 158 | 114 | 66 | 68 | |
Income Tax Expense | 355 | 857 | 136 | 165 | 417.9 | 409.2 | |
Net Income | |||||||
Net Income | 449 | 2,777 | 48 | 14 | 1,408.2 | 1,407.7 | |
Supplemental | |||||||
EBIT | 882 | 3,870 | 451 | 476 | 2,037 | 2,134.5 | |
EBITDA | 1,865 | 4,834 | 1,469 | 1,524 | 3,120 | 3,275.1 | |