
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,193 | 8,468.1 | 2,559 | 9,432.3 | 14,415 | 12,928.1 | |
COGS | 7,125.5 | 7,633.4 | 1,735.8 | 8,080.4 | 11,949.6 | 10,625.6 | |
Gross Profit | 2,067.5 | 834.7 | 823.2 | 1,351.9 | 2,465.4 | 2,302.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,552.5 | 1,507.4 | 553.6 | 513.9 | 1,299.3 | 1,418.5 | |
Total Operating Expenses | 515 | (672.7) | 269.6 | 838 | 1,166.1 | 1,415.7 | |
R&D Expenses | - | - | 3.333509 | 4.044155 | 3.558099 | 3.516048 | |
Selling General & Admin Expenses | 155.2 | 221.7 | 274.3 | 292.1 | 309.4 | 262.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (556.9) | (491.6) | (646.8) | (692.9) | (905.2) | (884.2) | |
Interest Income | 96.14 | 65.43 | 30.79 | 48.24 | 34.24 | 24.11 | |
Income Tax Expense | 547 | 733.9 | 213.1 | 301.3 | 407.2 | 351.6 | |
Net Income | |||||||
Net Income | 911.5 | 782.6 | 415.5 | 242.7 | 29,046.4 | 273 | |
Supplemental | |||||||
EBIT | 502.6 | 174.8 | 653.6 | 719.5 | 1,299.3 | - | |
EBITDA | 581 | 253.8 | 864.9 | 949.2 | 1,617.3 | - | |