Swipe horizontally to view all columns.
| Income Statement (Quarterly) |
2026-05-24 |
2025-06-30 |
2025-03-31 |
2024-12-31 |
| Revenue |
34,750,893,000 |
34,750,893,000 |
35,203,515,000 |
34,757,068,000 |
| Cost of Revenue |
11,395,214,000 |
11,395,214,000 |
11,741,192,000 |
12,023,484,000 |
| Gross Profit |
23,355,679,000 |
23,355,679,000 |
23,462,323,000 |
22,733,584,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
| SG&A Expenses |
0 |
0 |
2,614,732,000 |
256,853,000 |
| Operating Expenses |
0 |
0 |
12,573,948,000 |
256,853,000 |
| Operating Income |
22,594,442,000 |
22,594,442,000 |
22,629,567,000 |
22,476,732,000 |
| Interest Expense |
0 |
0 |
15,250,541,000 |
0 |
| Income Before Tax |
8,072,298,000 |
8,072,298,000 |
8,474,468,000 |
6,078,926,000 |
| Income Tax Expense |
0 |
0 |
0 |
0 |
| Net Income |
8,072,298,000 |
8,072,298,000 |
8,474,468,000 |
6,078,926,000 |
| EPS |
27.93 |
27.93 |
29.00 |
21.04 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Statement (Annual) |
2024-12-31 |
2023-12-31 |
2023-06-30 |
2022-12-31 |
2022-09-30 |
| Revenue |
65,629,119,000 |
60,007,701,470 |
57,920,144,210 |
57,920,144,210 |
57,479,677,980 |
| Cost of Revenue |
46,318,518,000 |
45,530,301,030 |
47,113,425,000 |
0 |
0 |
| Gross Profit |
65,629,119,000 |
14,477,400,440 |
10,806,719,210 |
57,920,144,210 |
57,479,677,980 |
| R&D Expenses |
0 |
0 |
0 |
0 |
0 |
| SG&A Expenses |
3,977,188,000 |
3,146,793,000 |
3,101,515,000 |
3,101,515,000 |
2,991,239,000 |
| Operating Expenses |
23,622,888,000 |
22,421,583,020 |
23,812,030,000 |
23,812,030,000 |
23,701,753,000 |
| Operating Income |
42,006,231,000 |
37,586,118,450 |
34,108,114,100 |
34,108,114,100 |
33,777,925,480 |
| Interest Expense |
31,847,842,000 |
32,330,009,000 |
20,539,989,000 |
20,539,989,000 |
16,051,251,000 |
| Income Before Tax |
10,613,568,000 |
5,841,464,600 |
14,114,824,800 |
14,114,824,800 |
18,163,581,500 |
| Income Tax Expense |
0 |
0 |
19,993,289,300 |
19,993,289,300 |
0 |
| Net Income |
10,613,568,000 |
5,841,464,600 |
-5,878,464,500 |
-5,878,464,500 |
18,163,581,500 |
| EPS |
42.13 |
37.02 |
-24.19 |
-32.99 |
101.92 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Balance Sheet (Quarterly) |
2024-12-31 |
2023-12-31 |
2023-06-30 |
2022-12-31 |
| Cash and Cash Equivalents |
13,266,817,000 |
7,284,756,050 |
21,476,137,030 |
21,476,137,030 |
| Short Term Investments |
19,033,600,000 |
23,000,000,000 |
24,000,000,000 |
24,000,000,000 |
| Net Receivables |
17,604,452,000 |
0 |
17,436,400,911 |
0 |
| Inventory |
0 |
0 |
-6,204,166,011 |
0 |
| Total Current Assets |
40,918,283,000 |
47,614,034,660 |
56,708,372,270 |
56,708,372,270 |
| Property Plant Equipment |
0 |
0 |
0 |
0 |
| Goodwill and Intangibles |
0 |
0 |
0 |
0 |
| Total Assets |
2,623,648,647,000 |
2,301,822,104,860 |
2,363,862,067,110 |
2,363,862,067,110 |
| Account Payables |
0 |
0 |
-2,582,623,000 |
0 |
| Short Term Debt |
449,667,255,000 |
622,630,239,000 |
1,047,261,677,000 |
1,047,261,677,000 |
| Total Current Liabilities |
470,627,858,000 |
644,454,159,440 |
1,060,346,004,230 |
1,060,346,004,230 |
| Long Term Debt |
856,563,307,000 |
513,258,658,000 |
89,453,458,000 |
89,453,458,000 |
| Total Liabilities |
1,454,150,864,000 |
1,258,189,831,500 |
1,256,138,684,320 |
1,256,138,684,320 |
| Retained Earnings |
-154,562,638,000 |
-144,350,410,030 |
-74,695,700,870 |
-74,695,700,870 |
| Total Shareholders Equity |
1,169,497,783,000 |
1,038,068,673,630 |
1,107,723,382,790 |
1,107,723,382,790 |
| Balance Sheet (Annual) |
2024-12-31 |
2023-12-31 |
2023-06-30 |
2022-12-31 |
2022-06-30 |
| Cash and Cash Equivalents |
13,266,817,000 |
7,284,756,050 |
21,476,137,030 |
21,476,137,030 |
5,160,937,270 |
| Short Term Investments |
19,033,600,000 |
23,000,000,000 |
24,000,000,000 |
24,000,000,000 |
42,000,000,000 |
| Net Receivables |
17,604,452,000 |
0 |
17,436,400,911 |
0 |
0 |
| Inventory |
0 |
0 |
-6,204,166,011 |
0 |
0 |
| Total Current Assets |
40,918,283,000 |
47,614,034,660 |
56,708,372,270 |
56,708,372,270 |
64,761,746,430 |
| Property Plant Equipment |
0 |
0 |
0 |
0 |
0 |
| Goodwill and Intangibles |
0 |
0 |
0 |
0 |
0 |
| Total Assets |
2,623,648,647,000 |
2,301,822,104,860 |
2,363,862,067,110 |
2,363,862,067,110 |
2,392,577,955,850 |
| Account Payables |
0 |
0 |
-2,582,623,000 |
0 |
0 |
| Short Term Debt |
449,667,255,000 |
622,630,239,000 |
1,047,261,677,000 |
1,047,261,677,000 |
1,104,055,905,000 |
| Total Current Liabilities |
470,627,858,000 |
644,454,159,440 |
1,060,346,004,230 |
1,060,346,004,230 |
1,121,924,723,510 |
| Long Term Debt |
856,563,307,000 |
513,258,658,000 |
89,453,458,000 |
89,453,458,000 |
30,923,939,000 |
| Total Liabilities |
1,454,150,864,000 |
1,258,189,831,500 |
1,256,138,684,320 |
1,256,138,684,320 |
1,259,278,294,990 |
| Retained Earnings |
-154,562,638,000 |
-144,350,410,030 |
-74,695,700,870 |
-74,695,700,870 |
-49,119,422,810 |
| Total Shareholders Equity |
1,169,497,783,000 |
1,038,068,673,630 |
1,107,723,382,790 |
1,107,723,382,790 |
1,133,299,660,850 |
| Cash Flow Statement (Quarterly) |
2024-12-31 |
2023-12-31 |
2023-06-30 |
2022-12-31 |
| Net Income |
10,613,568,000 |
3,177,878,330 |
14,114,824,800 |
14,114,824,800 |
| Depreciation & Amortization |
19,597,700,000 |
19,226,790,000 |
20,662,515,000 |
20,662,515,000 |
| Stock Based Compensation |
0 |
0 |
0 |
0 |
| Change in Working Capital |
26,205,344,000 |
-650,954,750 |
721,535,980 |
721,535,980 |
| Operating Cash Flow |
86,324,302,000 |
54,828,873,560 |
54,159,435,740 |
54,159,435,740 |
| Capital Expenditure |
0 |
0 |
0 |
0 |
| Investments |
0 |
0 |
0 |
0 |
| Investing Cash Flow |
-340,640,516,000 |
-844,055,690 |
18,539,532,420 |
18,539,532,420 |
| Debt Repayment |
167,974,159,000 |
-1,601,210,200 |
-648,000,000,000 |
-648,000,000,000 |
| Common Stock Issued/Repurchased |
147,200,000,000 |
0 |
0 |
0 |
| Dividends Paid |
-25,025,795,000 |
-49,762,233,027 |
-39,691,102,850 |
-39,691,102,850 |
| Financing Cash Flow |
260,298,275,000 |
-54,271,070,900 |
-56,383,768,400 |
-56,383,768,400 |
| Free Cash Flow |
86,324,302,000 |
54,828,873,560 |
54,159,435,740 |
54,159,435,740 |
| Net Change in Cash |
5,982,061,000 |
-286,253,040 |
16,315,199,760 |
16,315,199,760 |
| Cash Flow Statement (Annual) |
2024-12-31 |
2023-12-31 |
2023-06-30 |
2022-12-31 |
2022-09-30 |
| Net Income |
10,613,568,000 |
3,177,878,330 |
14,114,824,800 |
14,114,824,800 |
18,163,581,500 |
| Depreciation & Amortization |
19,597,700,000 |
19,226,790,000 |
20,662,515,000 |
20,662,515,000 |
0 |
| Stock Based Compensation |
0 |
0 |
0 |
0 |
0 |
| Change in Working Capital |
26,205,344,000 |
-650,954,750 |
721,535,980 |
721,535,980 |
-2,269,171,790 |
| Operating Cash Flow |
86,324,302,000 |
54,828,873,560 |
54,159,435,740 |
54,159,435,740 |
50,820,740,360 |
| Capital Expenditure |
0 |
0 |
0 |
0 |
0 |
| Investments |
0 |
0 |
0 |
0 |
0 |
| Investing Cash Flow |
-340,640,516,000 |
-844,055,690 |
18,539,532,420 |
18,539,532,420 |
46,884,748,240 |
| Debt Repayment |
167,974,159,000 |
-1,601,210,200 |
-648,000,000,000 |
-648,000,000,000 |
0 |
| Common Stock Issued/Repurchased |
147,200,000,000 |
0 |
0 |
0 |
0 |
| Dividends Paid |
-25,025,795,000 |
-49,762,233,027 |
-39,691,102,850 |
-39,691,102,850 |
-78,499,411,950 |
| Financing Cash Flow |
260,298,275,000 |
-54,271,070,900 |
-56,383,768,400 |
-56,383,768,400 |
-91,607,249,510 |
| Free Cash Flow |
86,324,302,000 |
54,828,873,560 |
54,159,435,740 |
54,159,435,740 |
50,820,740,360 |
| Net Change in Cash |
5,982,061,000 |
-286,253,040 |
16,315,199,760 |
16,315,199,760 |
6,098,239,100 |