
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,534.6 | 7,374.6 | 12,548.8 | 17,694.4 | 23,037 | 20,244 | |
COGS | 5,888.1 | 5,712.1 | 9,854.2 | 12,882.3 | 17,414 | 14,860 | |
Gross Profit | 1,646.5 | 1,662.5 | 2,694.6 | 4,812 | 5,623 | 5,384 | |
Operating Expenses & Income | |||||||
Operating Income | 453.7 | 358.6 | 312.6 | 1,276 | 1,385 | 481 | |
Total Operating Expenses | 1,192.8 | 1,303.9 | 2,382 | 3,536.1 | 4,238 | 4,903 | |
R&D Expenses | 40.42 | 10.29 | 20.4 | 12.38 | 8 | - | |
Selling General & Admin Expenses | 183.5 | 1,293.6 | 1,000.7 | 790.3 | 850 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.275) | (12.4) | (29.83) | (40.85) | (76) | (118) | |
Interest Income | 0.101 | 8.723 | 0.189 | 0.319 | 7 | - | |
Income Tax Expense | 89.12 | 213 | 421.7 | 275.4 | 579 | 577 | |
Net Income | |||||||
Net Income | 427.1 | 154.6 | 1,523.3 | 1,094.6 | 917 | (18) | |
Supplemental | |||||||
EBIT | 453.7 | 358.6 | 312.6 | 1,276 | 1,385 | 481 | |
EBITDA | 840.2 | 747.2 | 806.7 | 1,901.4 | 2,145 | 1,432 | |