
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,131.7 | 14,447.5 | 15,354.1 | 17,724.9 | 18,729.4 | 19,232.8 | |
COGS | 10,845 | 12,563.1 | 14,737.7 | 14,950.6 | 16,662.8 | 17,149.6 | |
Gross Profit | 286.7 | 1,884.4 | 616.4 | 2,774.2 | 2,066.6 | 2,083.2 | |
Operating Expenses & Income | |||||||
Operating Income | (386.8) | 915.4 | (402.3) | 1,558.3 | 887.5 | 783.4 | |
Total Operating Expenses | 673.5 | 969 | 1,018.6 | 1,215.9 | 17,841.8 | 9,836 | |
R&D Expenses | 46.14 | 83.87 | 80.05 | 140.5 | 146.5 | 150.3 | |
Selling General & Admin Expenses | 502 | 585.9 | 677.8 | 789.7 | 458.3 | 1,083 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.73) | (100.6) | (98.15) | (99.12) | (72.93) | (72.74) | |
Interest Income | 2.289412 | 3.154633 | 5.752526 | 14.98 | 1.113718 | 4.521108 | |
Income Tax Expense | 0.112236 | 10.22 | 0.0778 | 3.033209 | - | 0.0244 | |
Net Income | |||||||
Net Income | (395.6) | 890.8 | (437.4) | 1,521 | 577.8 | 526.6 | |
Supplemental | |||||||
EBIT | (413.6) | 1,031 | (356) | 1,599.4 | - | - | |
EBITDA | 17.67 | 1,593.7 | 323.5 | 2,391.7 | - | - | |