
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,890.7 | 27,112.4 | 32,145.3 | 39,344.5 | 49,553.6 | 55,512.5 | |
COGS | 25,933.9 | 26,598.1 | 30,795.1 | 37,353.5 | 47,011.7 | 52,632.1 | |
Gross Profit | 956.8 | 514.3 | 1,350.2 | 1,991.1 | 2,541.9 | 2,880.4 | |
Operating Expenses & Income | |||||||
Operating Income | 469.9 | 443.2 | 665.4 | 974.7 | 2,068.8 | 2,197.4 | |
Total Operating Expenses | 486.9 | 71.09 | 684.8 | 1,016.4 | 47,484.8 | 29,876.2 | |
R&D Expenses | 64.8 | 185.3 | 247.8 | 268.1 | 311.2 | 313.5 | |
Selling General & Admin Expenses | 120.3 | 139.2 | 150.3 | 168 | 153 | 110.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (278.3) | (299.8) | (343.6) | (359.4) | (329) | (331) | |
Interest Income | 18.44 | 23.88 | 35.44 | 36.88 | 10.76 | 10.33 | |
Income Tax Expense | 66.94 | 5.443083 | 67.66 | 167.4 | - | 102.7 | |
Net Income | |||||||
Net Income | 399.9 | 424.9 | 581.2 | 807.2 | 860.1 | 906.2 | |
Supplemental | |||||||
EBIT | 675.9 | 230.7 | 905.4 | 1,502.3 | - | - | |
EBITDA | 925.2 | 488.5 | 1,186.2 | 1,792.3 | - | - | |