
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,193.9 | 5,256.8 | 4,907.5 | 5,581 | 8,467.7 | 9,141.4 | |
COGS | 1,569.5 | 4,333 | 4,283 | 4,508.9 | 7,034.4 | 7,843.1 | |
Gross Profit | 624.4 | 923.8 | 624.5 | 1,072.1 | 1,433.2 | 1,298.4 | |
Operating Expenses & Income | |||||||
Operating Income | 410.8 | 361.8 | (17.98) | 479.1 | 918.1 | 724.8 | |
Total Operating Expenses | 213.6 | 562 | 642.5 | 593 | 7,549.6 | 4,804.2 | |
R&D Expenses | 98 | 214.4 | 253.4 | 203.3 | 249.5 | 238.4 | |
Selling General & Admin Expenses | 69.83 | 126.1 | 160.5 | 177.4 | 106.3 | 285.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.5) | (169.5) | (161.3) | (143.5) | (159.5) | (152.5) | |
Interest Income | 1.289463 | 12.83 | 14.88 | 9.701598 | 4.302144 | 3.76794 | |
Income Tax Expense | 43.53 | 2.029302 | (36.25) | 73.64 | - | 35.06 | |
Net Income | |||||||
Net Income | 365.5 | 364.1 | 41.71 | 303 | 470 | 400.1 | |
Supplemental | |||||||
EBIT | 418.9 | 502.7 | 123.6 | 597.7 | - | - | |
EBITDA | 472.2 | 609.5 | 353.1 | 914.5 | - | - | |