
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,134.1 | 6,396.3 | 6,144.7 | 5,919.3 | 5,987.4 | 5,998.2 | |
COGS | 997.4 | 4,329.3 | 4,069.5 | 3,845.4 | 3,802.4 | 3,781.5 | |
Gross Profit | 136.7 | 2,067 | 2,075.2 | 2,073.9 | 2,185 | 2,216.7 | |
Operating Expenses & Income | |||||||
Operating Income | (251.3) | 735 | 815.5 | 857.4 | 1,700.8 | 1,571.6 | |
Total Operating Expenses | 388 | 1,332 | 1,259.6 | 1,216.6 | 4,286.5 | 2,556.5 | |
R&D Expenses | 52.57 | 189.8 | 208.9 | 169.2 | 83.52 | 68.89 | |
Selling General & Admin Expenses | 110.6 | 399.7 | 417.6 | 442.2 | 146.4 | 481.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.24) | (605.1) | (539.7) | (447.5) | (363.1) | (349.7) | |
Interest Income | 8.910702 | 4.867486 | 30.12 | 16.04 | 26.07 | 22.53 | |
Income Tax Expense | (17.77) | 68.41 | 74.79 | 217 | - | 108.6 | |
Net Income | |||||||
Net Income | (236.1) | 603.1 | 708.1 | 605.4 | 871.2 | 910.1 | |
Supplemental | |||||||
EBIT | (146.9) | 1,381.2 | 1,369.2 | 1,362 | - | - | |
EBITDA | (107.6) | 2,438.3 | 2,494.3 | 2,520.3 | - | - | |