
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,033.8 | 7,619.7 | 11,299.7 | 15,737.4 | 19,927.3 | 21,359 | |
COGS | 4,027.5 | 6,452.9 | 8,305.7 | 10,797.9 | 13,661.2 | 14,685.3 | |
Gross Profit | 2,006.3 | 1,166.8 | 2,993.9 | 4,939.5 | 6,266 | 6,673.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,653.8 | 1,146.5 | 3,105.3 | 4,007.1 | 4,863.7 | 5,309.3 | |
Total Operating Expenses | 352.5 | 20.27 | (111.4) | 932.4 | 15,063.5 | 9,868.1 | |
R&D Expenses | 10.31 | 17.38 | 21.75 | 23.22 | 40.71 | 124.3 | |
Selling General & Admin Expenses | 124.7 | 529.5 | 559.5 | 109.5 | 537.4 | 431.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (352) | (298.5) | (190.6) | (256) | (76.99) | (48.25) | |
Interest Income | 178 | 132.2 | 67.43 | 42.14 | 93.27 | 81.32 | |
Income Tax Expense | 327.5 | 46.21 | 526.7 | 950.5 | - | 714.7 | |
Net Income | |||||||
Net Income | 1,334.1 | 1,104.7 | 2,676.2 | 3,073.7 | 4,203.5 | 4,390.7 | |
Supplemental | |||||||
EBIT | 1,193.2 | 221.6 | 2,028.5 | 3,787.6 | - | - | |
EBITDA | 1,829.1 | 882.7 | 2,828.5 | 4,487 | - | - | |