
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,071.2 | 7,100.2 | 8,683 | 10,709.6 | 13,344.2 | 26,983.2 |
COGS | 7,176.1 | 4,621.2 | 5,689.3 | 7,412.5 | 9,829.4 | 19,756.9 |
Gross Profit | 1,895.1 | 2,479 | 2,993.7 | 3,297.1 | 3,514.8 | 7,226.2 |
Operating Expenses & Income | ||||||
Operating Income | (989.5) | 359.3 | 772.3 | 725.7 | 416.2 | 1,006.1 |
Total Operating Expenses | 2,884.6 | 2,119.8 | 2,221.4 | 2,571.4 | 3,098.6 | 10,781.1 |
R&D Expenses | 176.8 | 142.7 | 119.2 | 130 | 177.4 | 273.6 |
Selling General & Admin Expenses | 67.82 | 72.67 | 287.6 | 390.3 | 2,959.1 | 4,361.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.93) | (72.35) | (90.72) | (122.5) | (257.5) | (435.9) |
Interest Income | 18.98 | 76.48 | 82.65 | 125.2 | 249.7 | 327.7 |
Income Tax Expense | (144.6) | 8.833 | 119.8 | 109.4 | 35.8 | 37.37 |
Net Income | ||||||
Net Income | (580.8) | 219.1 | 532 | 504.3 | 157 | 444.1 |
Supplemental | ||||||
EBIT | (703.5) | 304.4 | 730.6 | 753.1 | 442 | - |
EBITDA | (629.7) | 460.2 | 935.5 | 1,063.5 | 914.8 | - |