
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,870.8 | 6,758.5 | 8,709.4 | 8,313.5 | 9,899.1 | 10,505.9 | |
COGS | 4,345.6 | 5,821 | 7,319.3 | 7,242 | 8,515.9 | 9,157.7 | |
Gross Profit | 525.2 | 937.5 | 1,390 | 1,071.6 | 1,383.2 | 1,348.2 | |
Operating Expenses & Income | |||||||
Operating Income | 34.41 | 210 | 496.1 | 143.3 | 524.8 | 376.1 | |
Total Operating Expenses | 490.8 | 727.6 | 893.9 | 928.2 | 9,374.4 | 5,998.9 | |
R&D Expenses | 248.5 | 357.7 | 514.2 | 490.5 | 490 | 489.9 | |
Selling General & Admin Expenses | 128.8 | 191.6 | 239 | 216.6 | 125.4 | 419.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.33) | (68.9) | (105.8) | (119.4) | (110.7) | (105.6) | |
Interest Income | 3.263321 | 8.887111 | 14.31 | 17.2 | 9.653768 | 7.818044 | |
Income Tax Expense | 13.93 | (7.360649) | 23.34 | 47.18 | - | 4.843179 | |
Net Income | |||||||
Net Income | 23.75 | 202.1 | 468.4 | 141.1 | 367.5 | 306 | |
Supplemental | |||||||
EBIT | 66.09 | 263.6 | 572.5 | 248.2 | - | - | |
EBITDA | 164.5 | 394.9 | 783.3 | 506.5 | - | - | |