
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,570.9 | 17,990.3 | 24,556.7 | 26,077.1 | 44,400.1 | 49,308.4 | |
COGS | 6,505.7 | 18,760.7 | 22,149.5 | 22,074 | 37,511.3 | 41,836.5 | |
Gross Profit | 208.4 | 2,159.9 | 2,407.3 | 4,003.1 | 6,888.7 | 7,471.9 | |
Operating Expenses & Income | |||||||
Operating Income | 92.44 | 628.4 | 694.9 | 1,132.7 | 3,125.8 | 2,905.4 | |
Total Operating Expenses | 325.1 | 1,229 | 1,712.4 | 2,870.4 | 3,763 | 4,566.5 | |
R&D Expenses | 181.8 | 587 | 902 | 1,332.1 | 2,142.6 | 2,278.7 | |
Selling General & Admin Expenses | 273.3 | 521.8 | 614.5 | 1,181.5 | 1,484.5 | 1,541.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.41) | (57.58) | (300.5) | (390.1) | (854.6) | (751.6) | |
Interest Income | 40.61 | 58.3 | 300.6 | 390.1 | 855.4 | 855.4 | |
Income Tax Expense | (39.31) | (42.3) | (3.237147) | (50.2) | 175.1 | 206.6 | |
Net Income | |||||||
Net Income | 114.4 | 610.7 | 267.7 | 555.5 | 1,475.6 | 1,618.5 | |
Supplemental | |||||||
EBIT | (44.73) | 540.9 | 694.8 | 980.5 | 2,547.7 | 2,903.9 | |
EBITDA | 361.4 | 1,331.6 | 2,286.2 | 2,540.4 | 7,360.9 | 6,505 | |