
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,356.1 | 23,051.7 | 31,605.5 | 35,391.8 | 45,070.5 | 47,723.3 | |
COGS | 8,593.6 | 19,261.5 | 26,830.2 | 29,242.1 | 37,780.4 | 40,395.5 | |
Gross Profit | 1,762.5 | 3,790.2 | 4,775.3 | 6,149.7 | 7,290.1 | 7,327.8 | |
Operating Expenses & Income | |||||||
Operating Income | 39.05 | 198.7 | 975.4 | 1,283.5 | 3,022.9 | 2,542.8 | |
Total Operating Expenses | 1,723.4 | 3,591.5 | 3,799.9 | 4,866.3 | 42,047.6 | 27,847.5 | |
R&D Expenses | 644.2 | 1,793.5 | 2,061.2 | 2,148.2 | 2,430.4 | 2,606.6 | |
Selling General & Admin Expenses | 569.4 | 1,310.9 | 1,736.2 | 1,928.2 | 341.8 | 3,155.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (394.4) | (711) | (1,157.6) | (1,463.1) | (1,469.3) | (1,448.2) | |
Interest Income | 59.38 | 188.4 | 409.5 | 447.5 | 333.1 | 205.7 | |
Income Tax Expense | (29.09) | (106.7) | (20.94) | 109 | - | 392.7 | |
Net Income | |||||||
Net Income | 101.8 | 311.6 | 938.7 | 1,206.8 | 2,383.3 | 2,303.7 | |
Supplemental | |||||||
EBIT | (214.6) | (358.2) | 458.2 | 1,214.1 | - | - | |
EBITDA | 590.4 | 710.5 | 2,288.6 | 3,548.1 | - | - | |