| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
24,172,750 | 21,048,256 | 16,328,400 | 12,965,782 | 9,869,424 |
| Cost of Revenue
|
-19,162,444 | -16,699,982 | -13,086,418 | -10,338,870 | -7,596,613 |
|
Gross Profit
|
5,010,306 | 4,348,274 | 3,241,982 | 2,626,912 | 2,272,811 |
| Selling, General and Administrative Expenses
|
-2,139,469 | -1,928,710 | -1,673,810 | -1,516,841 | -1,766,473 |
|
Research and Development Expenses
|
-277,087 | -243,912 | -210,364 | -195,679 | -227,812 |
| Other Income/Expense, Operating
|
-1,937,724 | -1,719,477 | -1,328,839 | -1,087,730 | -1,082,257 |
|
Operating Income/Expenses
|
-4,354,280 | -3,892,099 | -3,213,013 | -2,800,250 | -3,076,542 |
|
Total Operating Profit/Loss
|
656,026 | 456,175 | 28,969 | -173,338 | -803,731 |
| Total Net Finance Income/Expense
|
6,731 | 14,465 | 11,845 | 30,819 | 11,617 |
| Irregular Income/Expenses
|
0 | -- | 0 | 0 | -1,819,926 |
|
Other Income/Expense, Non-Operating
|
-30,336 | -10,342 | -41,256 | -5,887 | 38,791 |
|
Non-Operating Income/Expenses, Total
|
-23,605 | 4,123 | -29,411 | 24,932 | -1,769,518 |
|
Pretax Income
|
632,421 | 460,298 | -442 | -148,406 | -2,573,249 |
|
Provision for Income Tax
|
-77,137 | -56,749 | 56,877 | 42,530 | 111,783 |
|
Earnings from Equity Interest, Post-Tax
|
-69,906 | -67,261 | -64,664 | -50,374 | -6,471 |
|
Net Income from Continuing Operations
|
485,378 | 336,288 | -8,229 | -156,250 | -2,467,937 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
485,378 | 336,288 | -8,229 | -156,250 | -2,467,937 |
|
Net Income after Non-Controlling/Minority Interests
|
485,378 | 336,288 | -8,229 | -156,250 | -2,467,937 |
|
Other Adjustments to Net Income Available to Common Stockholders
|
-- | -- | -- | 0 | 0 |
|
Net Income Available to Common Stockholders
|
485,378 | 336,288 | -8,229 | -156,250 | -2,467,937 |
|
Diluted Net Income Available to Common Stockholders
|
485,378 | 336,288 | -8,229 | -156,250 | -2,467,937 |
| Basic EPS
|
1.99 | 1.37 | -0.03 | -0.63 | -10.01 |
| Diluted EPS
|
1.99 | 1.37 | -0.03 | -0.63 | -10.01 |
|
Basic Weighted Average Shares Outstanding
|
245,546.8820 | 245,745.2640 | 244,876.9680 | 245,698.2350 | 246,696.0760 |
|
Diluted Weighted Average Shares Outstanding
|
245,546.8820 | 245,745.2640 | 244,876.9680 | 245,698.2350 | 246,696.0760 |
|
Reported Normalized Basic EPS
|
2.24 | 1.75 | 1.28 | 0.92 | 0.20 |
|
Reported Normalized Diluted EPS
|
2.24 | 1.74 | 1.26 | 0.92 | 0.20 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
625,690 | 445,833 | -12,287 | -179,225 | -2,584,866 |
|
EBITDA
|
562,129 | 562,129 | 254,776 | 154,506 | -2,179,458 |
12/31/2022 - 6/18/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade