
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,047.2 | 6,005 | 8,733.4 | 18,887.2 | 15,471.7 | 12,868 | |
COGS | 3,870.8 | 4,560.9 | 6,630.9 | 14,318.1 | 11,100 | 9,142 | |
Gross Profit | 1,176.5 | 1,444.2 | 2,102.5 | 4,569.1 | 4,371.6 | 3,726 | |
Operating Expenses & Income | |||||||
Operating Income | 817.3 | 1,166.6 | 1,841.8 | 3,196.9 | 3,519.2 | 2,902.9 | |
Total Operating Expenses | 359.2 | 277.6 | 260.7 | 1,372.2 | 11,952.4 | 3,606 | |
R&D Expenses | 237.8 | 285.7 | 467 | 648.8 | 607.4 | 551.8 | |
Selling General & Admin Expenses | 101.5 | 124.2 | 181 | 215.9 | 130.4 | 379 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.02) | (9.675592) | (10.58) | (8.853912) | (5.099008) | (5.336892) | |
Interest Income | 51.81 | 83.04 | 147.3 | 133 | 74.87 | 48.49 | |
Income Tax Expense | 102.5 | 126 | 208.8 | 434.6 | - | 323.3 | |
Net Income | |||||||
Net Income | 717.4 | 1,046.9 | 1,633.6 | 2,763.6 | 2,617 | 2,179.3 | |
Supplemental | |||||||
EBIT | 760.5 | 894.8 | 1,558.6 | 2,848.4 | - | - | |
EBITDA | 795.5 | 942 | 1,624.8 | 2,934.3 | - | - | |