
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,754 | 6,409.4 | 5,369.4 | 5,041.5 | 5,464.4 | 5,840.6 | |
COGS | 2,829.2 | 5,223.6 | 5,093.2 | 4,455.4 | 4,491.2 | 4,685.4 | |
Gross Profit | 924.7 | 1,185.8 | 276.2 | 586.1 | 973.1 | 1,155.3 | |
Operating Expenses & Income | |||||||
Operating Income | 628.2 | 371.2 | (310.3) | 65.14 | 364 | 494.4 | |
Total Operating Expenses | 296.6 | 814.6 | 586.5 | 520.9 | 5,100.4 | 3,122.4 | |
R&D Expenses | 230.9 | 401.4 | 313.7 | 205.6 | 275.9 | 290 | |
Selling General & Admin Expenses | 170.5 | 217.6 | 230.7 | 251.9 | 148.9 | 134.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.15) | (75.76) | (42.61) | (33.79) | (27.91) | (29.64) | |
Interest Income | 2.434468 | 6.917919 | 10.12 | 30.05 | 20.34 | 13 | |
Income Tax Expense | 60.31 | 16.3 | (74.57) | (19.83) | - | 22.39 | |
Net Income | |||||||
Net Income | 518.2 | 355.7 | (227.4) | 95.08 | 330.8 | 410.1 | |
Supplemental | |||||||
EBIT | 401.1 | 395.7 | (303.8) | 15.36 | - | - | |
EBITDA | 500.1 | 489.5 | (167) | 148.9 | - | - | |