
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,959.9 | 3,148.3 | 4,657.8 | 7,409.8 | 12,225.8 | 16,242.7 | |
COGS | 2,628.1 | 2,818.6 | 4,050.5 | 6,161 | 9,940.2 | 12,918.8 | |
Gross Profit | 331.7 | 329.7 | 607.4 | 1,248.8 | 2,285.6 | 3,323.9 | |
Operating Expenses & Income | |||||||
Operating Income | 128 | 140.4 | 315.7 | 787.2 | 1,528.6 | 2,496.9 | |
Total Operating Expenses | 203.8 | 189.3 | 291.7 | 461.6 | 757 | 5,540.9 | |
R&D Expenses | 102.2 | 102.7 | 156.4 | 240.6 | 399.6 | 479.2 | |
Selling General & Admin Expenses | 16.69 | 15.31 | 24.89 | 53.02 | 63.92 | 218.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.9) | (26.47) | (27.08) | (55.08) | (326.2) | (482.4) | |
Interest Income | 1.777515 | 3.048947 | 17.35 | 27.12 | 32.41 | 16.08 | |
Income Tax Expense | 5.59817 | 9.196571 | 30.56 | 98.25 | 113.5 | 94.01 | |
Net Income | |||||||
Net Income | 126.3 | 130.9 | 287.3 | 691.8 | 1,164.4 | 1,745.5 | |
Supplemental | |||||||
EBIT | 127.2 | 131.9 | 327.1 | 817.4 | 1,528.6 | - | |
EBITDA | 167.3 | 190.4 | 394.2 | 901.6 | 2,168 | - | |