
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,656.4 | 7,346.7 | 5,761.3 | 8,470.2 | 13,482.3 | 15,839.5 | |
COGS | 1,974.8 | 6,005.7 | 6,082.9 | 7,490.4 | 11,992.5 | 14,150.5 | |
Gross Profit | 681.5 | 1,341 | (321.7) | 979.9 | 1,489.8 | 1,689.1 | |
Operating Expenses & Income | |||||||
Operating Income | 458.7 | 733.6 | (706) | 460 | 821.2 | 881.1 | |
Total Operating Expenses | 222.9 | 607.4 | 384.3 | 519.9 | 12,661 | 9,318.2 | |
R&D Expenses | 126.2 | 181 | 204 | 220.3 | 271.9 | 281.6 | |
Selling General & Admin Expenses | 161.8 | 225.7 | 164 | 194.1 | 230.1 | 341.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.56) | (68.66) | (76.21) | (64.83) | (77.52) | (81.81) | |
Interest Income | 13.64 | 18.81 | 21.5 | 16.11 | 17.39 | 16.44 | |
Income Tax Expense | 59.81 | 87.46 | (122.4) | 61.84 | - | 127.4 | |
Net Income | |||||||
Net Income | 399.1 | 645.2 | (542.7) | 396.8 | 427.6 | 506.6 | |
Supplemental | |||||||
EBIT | 474.6 | 802.1 | (629) | 529.1 | - | - | |
EBITDA | 604.6 | 1,001.4 | (362.8) | 853.5 | - | - | |