
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,443.5 | 2,370.3 | 1,292.3 | 2,599.4 | 5,077.9 | 6,180.4 | |
COGS | 3,293.6 | 1,774.3 | 965.1 | 1,848.5 | 3,124.4 | 3,668.2 | |
Gross Profit | 1,150 | 595.9 | 327.2 | 750.9 | 1,953.6 | 2,512.2 | |
Operating Expenses & Income | |||||||
Operating Income | 537.4 | 418.4 | (46.2) | 103.4 | 916.4 | 1,267.3 | |
Total Operating Expenses | 662.7 | 475.3 | 373.4 | 647.4 | 1,037.1 | 1,244.9 | |
R&D Expenses | 281.6 | 189 | 149.9 | 232.7 | 386 | 467.5 | |
Selling General & Admin Expenses | 178 | 135.5 | 121.8 | 158.1 | 229.1 | 273.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.81) | (41.07) | (23.54) | (22.75) | (37.41) | (40.37) | |
Interest Income | 26.16 | 25.05 | 23.32 | 26.26 | 29.97 | 36.17 | |
Income Tax Expense | 128.3 | 51.68 | 6.273 | 24.21 | 254.5 | 369.3 | |
Net Income | |||||||
Net Income | 441.3 | 313.1 | 12.82 | 124.4 | 716.2 | 908.2 | |
Supplemental | |||||||
EBIT | 601 | 404.3 | 41.53 | 171.4 | 916.4 | 1,250.6 | |
EBITDA | 646.6 | 449.8 | 90.12 | 218.6 | 956.9 | 1,300.4 | |