

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,651.8 | 6,723.1 | 16,566.3 | 19,938.5 | 20,428.4 | 24,123 | |
COGS | 7,200.2 | 6,097.4 | 15,269.3 | 17,712.4 | 17,514 | 18,248.2 | |
Gross Profit | 451.6 | 625.7 | 1,297 | 2,226.1 | 2,914.4 | 5,874.8 | |
Operating Expenses & Income | |||||||
Operating Income | (96.84) | 25.05 | 309 | 536.8 | 1,410 | 4,245.7 | |
Total Operating Expenses | 611.6 | 675.9 | 988.1 | 1,689.3 | 1,504.4 | 1,619.2 | |
R&D Expenses | 38.06 | 43.93 | 54.7 | 67.47 | 83.27 | 135.8 | |
Selling General & Admin Expenses | 93.9 | 87.05 | 123.9 | 187.6 | 258.8 | 397.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.21) | (7.105) | (37.32) | (31.11) | (47.37) | (76.04) | |
Interest Income | 0.153 | 3.733 | 14.06 | 81.56 | 62.26 | 46.81 | |
Income Tax Expense | (19.27) | 16.79 | 62.09 | 141.3 | 307.1 | 858.5 | |
Net Income | |||||||
Net Income | (91.48) | 0.469 | 236.8 | 527.4 | 1,109.9 | 3,319.2 | |
Supplemental | |||||||
EBIT | (97.64) | 25.05 | 309 | 699.8 | 1,410 | 4,246.4 | |
EBITDA | (69.39) | 55.38 | 338.4 | 734.7 | 1,455.2 | 4,295.2 | |