
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,662.6 | 13,759.2 | 12,530.8 | 16,151.3 | 20,876.5 | 39,275.9 | |
COGS | 16,900.6 | 13,217.8 | 12,021.9 | 15,166.4 | 19,258.2 | 36,421 | |
Gross Profit | 1,762 | 541.3 | 508.9 | 984.9 | 1,618.4 | 2,854.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,039 | 203.6 | 289 | 648.9 | 1,739.4 | 2,506.7 | |
Total Operating Expenses | 723 | 337.7 | 219.8 | 336.1 | (121) | 348.2 | |
R&D Expenses | 642.3 | 469.6 | 435.6 | 504.8 | 655.8 | 1,183.2 | |
Selling General & Admin Expenses | 161.5 | 142.2 | 149.3 | 183.7 | 172.5 | 359.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.05) | (59.87) | (171.3) | (152.1) | (102.5) | (111.5) | |
Interest Income | 81.73 | 96.51 | 220.9 | 188.6 | 78.01 | 171.6 | |
Income Tax Expense | 94.45 | (63.15) | (15.4) | 181.2 | 167.8 | 374.9 | |
Net Income | |||||||
Net Income | 863 | 171.2 | 81.92 | 279.1 | 1,493.6 | 1,933.5 | |
Supplemental | |||||||
EBIT | 1,070.8 | 167 | 239.5 | 406.8 | 863 | 1,443.1 | |
EBITDA | 1,536.3 | 633.9 | 683.1 | 756.5 | 1,202.3 | 2,105.2 | |