
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,692.9 | 9,066.7 | 6,932.5 | 7,960.5 | 11,944 | 15,022.4 | |
COGS | 4,810.9 | 7,436.3 | 6,032 | 7,335 | 10,200.5 | 12,725.3 | |
Gross Profit | 882 | 1,630.4 | 900.5 | 625.5 | 1,743.5 | 2,297 | |
Operating Expenses & Income | |||||||
Operating Income | 186.5 | 673.4 | 85.96 | (338.2) | 555.3 | 840.7 | |
Total Operating Expenses | 695.5 | 957 | 814.5 | 963.7 | 11,388.7 | 9,040.1 | |
R&D Expenses | 246.4 | 430.1 | 369.6 | 413.4 | 520.8 | 615.9 | |
Selling General & Admin Expenses | 177.1 | 216.8 | 253.9 | 315.7 | 368.5 | 655.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.94) | (55.49) | (70.58) | (99.39) | (101.9) | (100.1) | |
Interest Income | 11.22 | 9.658491 | 19.16 | 24.64 | 16.59 | 9.351004 | |
Income Tax Expense | 0.457733 | 33.28 | (41.93) | (12.42) | - | 1.30281 | |
Net Income | |||||||
Net Income | 182.4 | 628.4 | 43.1 | (252.5) | 206 | 574.5 | |
Supplemental | |||||||
EBIT | 220.5 | 675.9 | 116.5 | (320.1) | - | - | |
EBITDA | 524.2 | 1,094 | 659.3 | 368.6 | - | - | |