
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,957.8 | 6,333.9 | 5,541.4 | 6,079.4 | 7,810 | 15,277.6 | |
COGS | 3,602.5 | 5,231.1 | 4,313 | 4,748.2 | 6,123.4 | 11,998.6 | |
Gross Profit | 355.3 | 1,102.8 | 1,228.4 | 1,331.3 | 1,686.6 | 3,279 | |
Operating Expenses & Income | |||||||
Operating Income | (633.7) | 182 | 240.1 | 327.6 | 502.2 | 910.9 | |
Total Operating Expenses | 989 | 920.8 | 988.3 | 1,003.7 | 1,184.4 | 2,368.1 | |
R&D Expenses | 3.487 | 8.812867 | 7.762788 | 11.64 | 12.84 | 25.82 | |
Selling General & Admin Expenses | 89.75 | 356.4 | 452.1 | 426.9 | 462.7 | 927.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.834) | (2.26392) | (4.939377) | (4.154252) | (5.777) | (41.54) | |
Interest Income | 16.58 | 2.26392 | 4.939377 | 4.154252 | 16.24 | 15.95 | |
Income Tax Expense | (135.6) | 80.4 | 90.95 | 73.58 | 146.8 | 258 | |
Net Income | |||||||
Net Income | (462) | 203 | 217.9 | 216.6 | 432.9 | 777.1 | |
Supplemental | |||||||
EBIT | (621.2) | 220.7 | 335.4 | 342.4 | 576.5 | 1,006.7 | |
EBITDA | (611.3) | 242.6 | 408.9 | 382.8 | 644 | 1,150.1 | |