

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,233.5 | 7,530.7 | 7,332.5 | 9,383.7 | 7,338.1 | 8,098.2 | |
COGS | 9,395.4 | 6,497.8 | 6,078.6 | 7,869.1 | 6,237.6 | 6,288.8 | |
Gross Profit | 2,838.1 | 1,032.9 | 1,254 | 1,514.6 | 1,100.5 | 1,809.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,988.3 | 172 | 357 | 594.6 | 112.8 | 794.9 | |
Total Operating Expenses | 849.7 | 860.9 | 897 | 920 | 987.8 | 1,014.5 | |
R&D Expenses | 14.28 | 11.91 | 10.62 | 38.31 | - | - | |
Selling General & Admin Expenses | 73 | 62 | 55 | 72 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.825) | (2.594) | (3.41) | (5.648) | (4.801) | (2.694) | |
Interest Income | 2.063 | 0.564 | 2.747 | 3.205 | 3.438 | - | |
Income Tax Expense | 693.7 | 74.31 | 145.3 | 289.2 | (4.873) | 217.7 | |
Net Income | |||||||
Net Income | 1,402.8 | 151.6 | 302 | 372.7 | 190.5 | 694 | |
Supplemental | |||||||
EBIT | 1,988.3 | 172 | 357 | 594.6 | 112.8 | 794.9 | |
EBITDA | 2,251.3 | 459.3 | 689.7 | 899.4 | 395.9 | 1,067.5 | |