
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,318.1 | 1,319.9 | 3,298.3 | 3,449.3 | 3,343 | 2,895 | |
COGS | 1,285.9 | 1,058.3 | 2,242.6 | 1,654.1 | 2,159.2 | 2,401.7 | |
Gross Profit | 1,032.3 | 261.6 | 1,055.7 | 1,795.1 | 1,183.7 | 493.3 | |
Operating Expenses & Income | |||||||
Operating Income | 967.6 | 883.7 | 892.9 | 61.26 | 1,658.1 | 876.9 | |
Total Operating Expenses | 64.65 | (622.1) | 162.8 | 1,733.9 | (474.4) | (382.9) | |
R&D Expenses | 11.73 | 27.7 | 30.24 | - | - | - | |
Selling General & Admin Expenses | 150.5 | 251.9 | 258.8 | 308.8 | 302.9 | 306.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.55) | (84.93) | (89.05) | (97.32) | (138.3) | (197.6) | |
Interest Income | 347.8 | 33.91 | 84.47 | 6.065528 | 274.2 | 132.5 | |
Income Tax Expense | 141.8 | 62.29 | 266.8 | 261.4 | 146.3 | (227) | |
Net Income | |||||||
Net Income | 1,175.3 | 789.5 | 627.2 | (179) | 1,796.6 | 1,398.9 | |
Supplemental | |||||||
EBIT | 1,350 | (127.8) | 976.5 | 1,212.3 | 511.9 | (136.9) | |
EBITDA | 1,813.4 | (123.6) | 2,796.5 | 1,215 | 536.2 | 511.1 | |