
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,072.5 | 30,343.7 | 34,273.2 | 40,222.9 | 48,140 | 53,102.6 | |
COGS | 17,786.3 | 26,968.8 | 29,697.8 | 35,381.1 | 42,200.1 | 46,535 | |
Gross Profit | 2,286.2 | 3,375 | 4,575.5 | 4,841.8 | 5,939.9 | 6,567.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,067 | 1,667 | 2,378.8 | 2,033.6 | 3,612.1 | 3,684.5 | |
Total Operating Expenses | 1,219.1 | 1,708 | 2,196.7 | 2,808.2 | 44,527.8 | 29,668.8 | |
R&D Expenses | 769.2 | 929.2 | 1,055.7 | 1,109.3 | 1,170.3 | 1,207.5 | |
Selling General & Admin Expenses | 296.9 | 555.4 | 849.2 | 1,017.3 | 430.9 | 1,529 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (131.8) | (570.2) | (871.7) | (1,062.6) | (978.7) | (931.5) | |
Interest Income | 27.7 | 89.93 | 218.3 | 221.6 | 178.2 | 143.4 | |
Income Tax Expense | 129.6 | 153.6 | 280.4 | 234.8 | - | 153.2 | |
Net Income | |||||||
Net Income | 939 | 1,543 | 1,946.6 | 1,466.9 | 1,567.3 | 1,815 | |
Supplemental | |||||||
EBIT | 1,082.4 | 1,728.2 | 2,622.3 | 2,734.4 | - | - | |
EBITDA | 1,311.8 | 2,227.5 | 3,473.9 | 4,126.2 | - | - | |