
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9,536.1 | 13,830.3 | 13,352.8 | 12,197.4 | 14,252.1 |
COGS | 7,664.2 | 10,587.1 | 10,080.8 | 8,867.3 | 9,871.8 |
Gross Profit | 1,871.8 | 3,243.2 | 3,272 | 3,330.1 | 4,380.3 |
Operating Expenses & Income | |||||
Operating Income | 480.8 | 1,213.3 | 901.9 | 1,049.8 | 1,671.5 |
Total Operating Expenses | 9,055.3 | 12,617 | 12,450.9 | 11,147.7 | 12,580.6 |
R&D Expenses | 473.2 | 783.9 | 775 | 787.2 | 894.3 |
Selling General & Admin Expenses | 338 | 379.8 | 540.3 | 501.7 | 585.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (94.36) | (192.3) | (229.1) | (248.6) | (258.2) |
Interest Income | 19.64 | 75.56 | 110.9 | 88.63 | 49.46 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 708.5 | 1,167 | 1,297.4 | 675.9 | 813.7 |
Supplemental | |||||
EBIT | - | 1,344.2 | 1,445.5 | 841.5 | 1,403.4 |
EBITDA | - | 1,485 | 1,655 | 1,107.1 | 1,705.3 |