
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,333.8 | 12,563.8 | 10,487.8 | 11,904.4 | 10,822.6 | 11,708 | |
COGS | 7,735.2 | 10,497.1 | 8,845.2 | 10,145.2 | 9,183.2 | 9,921.3 | |
Gross Profit | 1,598.6 | 1,958.4 | 1,642.6 | 1,759.1 | 1,602.6 | 1,786.5 | |
Operating Expenses & Income | |||||||
Operating Income | 426.9 | 588 | 905.9 | 1,046.3 | 918.2 | 694.1 | |
Total Operating Expenses | 1,113.8 | 1,457.8 | 736.7 | 712.8 | 684.3 | 1,092.5 | |
R&D Expenses | 415.4 | 598.4 | 419.5 | 516.4 | 508.9 | 420.4 | |
Selling General & Admin Expenses | 50.54 | 57.43 | 53.11 | 354.7 | 8.998634 | 232.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.97) | (33.32) | (24.72) | (5.764579) | (12.74) | (13.5) | |
Interest Income | 2.450079 | 27.39 | 138.7 | 44.92 | 19.75 | - | |
Income Tax Expense | 26.95 | (30.06) | 12.78 | 120.8 | 76.44 | 55.14 | |
Net Income | |||||||
Net Income | 433.3 | 681.1 | 906.6 | 922 | 812 | 821.8 | |
Supplemental | |||||||
EBIT | 340 | 771.1 | 936.8 | 834.8 | 605.6 | 640 | |
EBITDA | 679 | 1,096.6 | 1,223.8 | 1,124.8 | 881.5 | 958.1 | |